[LINGUI] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -11.63%
YoY- 3360.21%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 356,527 377,590 406,624 409,870 435,507 348,041 283,484 16.49%
PBT 24,693 39,923 61,696 96,802 100,062 4,826 -25,498 -
Tax 20,005 5,310 -14,426 -20,676 -13,921 12,198 1,272 526.67%
NP 44,698 45,233 47,270 76,126 86,141 17,024 -24,226 -
-
NP to SH 44,698 45,233 47,270 76,126 86,141 17,024 -24,226 -
-
Tax Rate -81.01% -13.30% 23.38% 21.36% 13.91% -252.76% - -
Total Cost 311,829 332,357 359,354 333,744 349,366 331,017 307,710 0.88%
-
Net Worth 1,681,119 1,674,807 1,582,259 1,543,629 1,451,073 659,475 1,155,062 28.39%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 39,562 - - - 13,189 - -
Div Payout % - 87.46% - - - 77.48% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,681,119 1,674,807 1,582,259 1,543,629 1,451,073 659,475 1,155,062 28.39%
NOSH 659,262 659,373 659,274 659,670 659,578 659,475 656,285 0.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.54% 11.98% 11.62% 18.57% 19.78% 4.89% -8.55% -
ROE 2.66% 2.70% 2.99% 4.93% 5.94% 2.58% -2.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.08 57.26 61.68 62.13 66.03 52.78 43.20 16.13%
EPS 6.78 6.86 7.17 11.54 13.06 2.58 -3.67 -
DPS 0.00 6.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.55 2.54 2.40 2.34 2.20 1.00 1.76 28.01%
Adjusted Per Share Value based on latest NOSH - 659,670
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.12 57.31 61.72 62.21 66.10 52.83 43.03 16.50%
EPS 6.78 6.87 7.17 11.55 13.07 2.58 -3.68 -
DPS 0.00 6.01 0.00 0.00 0.00 2.00 0.00 -
NAPS 2.5517 2.5421 2.4016 2.343 2.2025 1.001 1.7532 28.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.03 3.26 3.66 1.96 1.01 0.95 0.98 -
P/RPS 3.75 5.69 5.93 3.15 1.53 1.80 2.27 39.70%
P/EPS 29.94 47.52 51.05 16.98 7.73 36.80 -26.55 -
EY 3.34 2.10 1.96 5.89 12.93 2.72 -3.77 -
DY 0.00 1.84 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.80 1.28 1.53 0.84 0.46 0.95 0.56 26.81%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 20/08/07 22/05/07 29/01/07 16/11/06 18/08/06 25/05/06 -
Price 1.90 2.04 3.10 2.89 1.19 1.10 0.97 -
P/RPS 3.51 3.56 5.03 4.65 1.80 2.08 2.25 34.47%
P/EPS 28.02 29.74 43.24 25.04 9.11 42.61 -26.28 -
EY 3.57 3.36 2.31 3.99 10.97 2.35 -3.81 -
DY 0.00 2.94 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.75 0.80 1.29 1.24 0.54 1.10 0.55 22.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment