[LINGUI] QoQ TTM Result on 31-Dec-2007 [#2]

Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -20.4%
YoY- 9.5%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,532,879 1,489,362 1,444,068 1,504,234 1,550,611 1,629,591 1,600,042 -2.81%
PBT 30,819 50,185 98,077 161,389 223,114 298,483 263,386 -75.98%
Tax 11,430 33,110 27,379 8,412 -9,787 -43,713 -36,825 -
NP 42,249 83,295 125,456 169,801 213,327 254,770 226,561 -67.25%
-
NP to SH 42,249 83,295 125,456 169,801 213,327 254,770 226,561 -67.25%
-
Tax Rate -37.09% -65.98% -27.92% -5.21% 4.39% 14.65% 13.98% -
Total Cost 1,490,630 1,406,067 1,318,612 1,334,433 1,337,284 1,374,821 1,373,481 5.59%
-
Net Worth 1,673,279 1,673,259 1,715,113 1,709,190 1,681,119 1,674,807 1,582,259 3.78%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 13,072 13,072 39,562 39,562 39,562 39,562 13,189 -0.59%
Div Payout % 30.94% 15.69% 31.53% 23.30% 18.55% 15.53% 5.82% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,673,279 1,673,259 1,715,113 1,709,190 1,681,119 1,674,807 1,582,259 3.78%
NOSH 663,999 653,617 664,772 659,919 659,262 659,373 659,274 0.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.76% 5.59% 8.69% 11.29% 13.76% 15.63% 14.16% -
ROE 2.52% 4.98% 7.31% 9.93% 12.69% 15.21% 14.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 230.86 227.86 217.23 227.94 235.20 247.14 242.70 -3.27%
EPS 6.36 12.74 18.87 25.73 32.36 38.64 34.37 -67.42%
DPS 2.00 2.00 6.00 6.00 6.00 6.00 2.00 0.00%
NAPS 2.52 2.56 2.58 2.59 2.55 2.54 2.40 3.29%
Adjusted Per Share Value based on latest NOSH - 659,919
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 232.67 226.06 219.19 228.32 235.36 247.35 242.86 -2.80%
EPS 6.41 12.64 19.04 25.77 32.38 38.67 34.39 -67.26%
DPS 1.98 1.98 6.01 6.01 6.01 6.01 2.00 -0.66%
NAPS 2.5398 2.5398 2.6033 2.5943 2.5517 2.5421 2.4016 3.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.17 1.51 1.31 1.65 2.03 3.26 3.66 -
P/RPS 0.51 0.66 0.60 0.72 0.86 1.32 1.51 -51.40%
P/EPS 18.39 11.85 6.94 6.41 6.27 8.44 10.65 43.78%
EY 5.44 8.44 14.41 15.59 15.94 11.85 9.39 -30.43%
DY 1.71 1.32 4.58 3.64 2.96 1.84 0.55 112.58%
P/NAPS 0.46 0.59 0.51 0.64 0.80 1.28 1.53 -55.02%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 15/08/08 22/05/08 31/01/08 16/11/07 20/08/07 22/05/07 -
Price 0.69 1.25 1.82 1.45 1.90 2.04 3.10 -
P/RPS 0.30 0.55 0.84 0.64 0.81 0.83 1.28 -61.88%
P/EPS 10.84 9.81 9.64 5.64 5.87 5.28 9.02 12.99%
EY 9.22 10.19 10.37 17.75 17.03 18.94 11.09 -11.55%
DY 2.90 1.60 3.30 4.14 3.16 2.94 0.65 170.27%
P/NAPS 0.27 0.49 0.71 0.56 0.75 0.80 1.29 -64.64%

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