[LINGUI] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -47.82%
YoY- -123.07%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 893,793 802,583 719,861 675,089 658,370 678,162 699,524 17.69%
PBT 64,460 40,593 5,882 -22,699 -14,093 8,721 120,506 -34.02%
Tax -10,992 -9,804 -927 1,176 2,041 1,320 -6,884 36.49%
NP 53,468 30,789 4,955 -21,523 -12,052 10,041 113,622 -39.41%
-
NP to SH 53,468 30,789 4,955 -29,276 -19,805 2,288 105,869 -36.50%
-
Tax Rate 17.05% 24.15% 15.76% - - -15.14% 5.71% -
Total Cost 840,325 771,794 714,906 696,612 670,422 668,121 585,902 27.09%
-
Net Worth 957,274 824,133 863,806 699,070 724,769 694,902 729,699 19.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,440 2,440 2,440 2,294 2,294 2,294 2,294 4.18%
Div Payout % 4.56% 7.93% 49.25% 0.00% 0.00% 100.29% 2.17% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 957,274 824,133 863,806 699,070 724,769 694,902 729,699 19.77%
NOSH 537,794 487,652 488,026 439,666 470,629 454,184 458,930 11.11%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.98% 3.84% 0.69% -3.19% -1.83% 1.48% 16.24% -
ROE 5.59% 3.74% 0.57% -4.19% -2.73% 0.33% 14.51% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 166.20 164.58 147.50 153.55 139.89 149.31 152.42 5.92%
EPS 9.94 6.31 1.02 -6.66 -4.21 0.50 23.07 -42.86%
DPS 0.45 0.50 0.50 0.52 0.49 0.51 0.50 -6.76%
NAPS 1.78 1.69 1.77 1.59 1.54 1.53 1.59 7.79%
Adjusted Per Share Value based on latest NOSH - 439,666
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 135.67 121.82 109.26 102.47 99.93 102.94 106.18 17.69%
EPS 8.12 4.67 0.75 -4.44 -3.01 0.35 16.07 -36.48%
DPS 0.37 0.37 0.37 0.35 0.35 0.35 0.35 3.76%
NAPS 1.453 1.2509 1.3111 1.0611 1.1001 1.0548 1.1076 19.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.03 1.03 1.09 1.14 1.16 0.93 1.02 -
P/RPS 0.62 0.63 0.74 0.74 0.83 0.62 0.67 -5.02%
P/EPS 10.36 16.31 107.36 -17.12 -27.57 184.61 4.42 76.17%
EY 9.65 6.13 0.93 -5.84 -3.63 0.54 22.62 -43.24%
DY 0.44 0.49 0.46 0.46 0.42 0.54 0.49 -6.90%
P/NAPS 0.58 0.61 0.62 0.72 0.75 0.61 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 17/02/03 20/11/02 28/08/02 29/05/02 28/02/02 19/11/01 28/08/01 -
Price 1.05 1.10 1.20 1.12 1.09 1.12 1.28 -
P/RPS 0.63 0.67 0.81 0.73 0.78 0.75 0.84 -17.40%
P/EPS 10.56 17.42 118.19 -16.82 -25.90 222.33 5.55 53.36%
EY 9.47 5.74 0.85 -5.95 -3.86 0.45 18.02 -34.80%
DY 0.43 0.45 0.42 0.47 0.45 0.45 0.39 6.70%
P/NAPS 0.59 0.65 0.68 0.70 0.71 0.73 0.81 -18.99%

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