[LINGUI] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 116.93%
YoY- -95.32%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 939,044 893,793 802,583 719,861 675,089 658,370 678,162 24.25%
PBT 69,357 64,460 40,593 5,882 -22,699 -14,093 8,721 298.93%
Tax -8,249 -10,992 -9,804 -927 1,176 2,041 1,320 -
NP 61,108 53,468 30,789 4,955 -21,523 -12,052 10,041 233.70%
-
NP to SH 61,108 53,468 30,789 4,955 -29,276 -19,805 2,288 795.29%
-
Tax Rate 11.89% 17.05% 24.15% 15.76% - - -15.14% -
Total Cost 877,936 840,325 771,794 714,906 696,612 670,422 668,121 19.98%
-
Net Worth 1,035,506 957,274 824,133 863,806 699,070 724,769 694,902 30.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,440 2,440 2,440 2,440 2,294 2,294 2,294 4.20%
Div Payout % 3.99% 4.56% 7.93% 49.25% 0.00% 0.00% 100.29% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 1,035,506 957,274 824,133 863,806 699,070 724,769 694,902 30.49%
NOSH 559,733 537,794 487,652 488,026 439,666 470,629 454,184 14.96%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 6.51% 5.98% 3.84% 0.69% -3.19% -1.83% 1.48% -
ROE 5.90% 5.59% 3.74% 0.57% -4.19% -2.73% 0.33% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 167.77 166.20 164.58 147.50 153.55 139.89 149.31 8.08%
EPS 10.92 9.94 6.31 1.02 -6.66 -4.21 0.50 682.80%
DPS 0.44 0.45 0.50 0.50 0.52 0.49 0.51 -9.38%
NAPS 1.85 1.78 1.69 1.77 1.59 1.54 1.53 13.51%
Adjusted Per Share Value based on latest NOSH - 488,026
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 142.53 135.67 121.82 109.26 102.47 99.93 102.94 24.25%
EPS 9.28 8.12 4.67 0.75 -4.44 -3.01 0.35 790.95%
DPS 0.37 0.37 0.37 0.37 0.35 0.35 0.35 3.77%
NAPS 1.5718 1.453 1.2509 1.3111 1.0611 1.1001 1.0548 30.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.99 1.03 1.03 1.09 1.14 1.16 0.93 -
P/RPS 0.59 0.62 0.63 0.74 0.74 0.83 0.62 -3.25%
P/EPS 9.07 10.36 16.31 107.36 -17.12 -27.57 184.61 -86.61%
EY 11.03 9.65 6.13 0.93 -5.84 -3.63 0.54 648.60%
DY 0.44 0.44 0.49 0.46 0.46 0.42 0.54 -12.77%
P/NAPS 0.54 0.58 0.61 0.62 0.72 0.75 0.61 -7.81%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 17/02/03 20/11/02 28/08/02 29/05/02 28/02/02 19/11/01 -
Price 0.88 1.05 1.10 1.20 1.12 1.09 1.12 -
P/RPS 0.52 0.63 0.67 0.81 0.73 0.78 0.75 -21.68%
P/EPS 8.06 10.56 17.42 118.19 -16.82 -25.90 222.33 -89.06%
EY 12.41 9.47 5.74 0.85 -5.95 -3.86 0.45 814.64%
DY 0.50 0.43 0.45 0.42 0.47 0.45 0.45 7.28%
P/NAPS 0.48 0.59 0.65 0.68 0.70 0.71 0.73 -24.40%

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