[LINGUI] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 280.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Revenue 1,426,108 1,742,028 1,235,736 1,379,200 1,007,132 1,171,464 676,244 13.23%
PBT 98,772 400,248 28,060 210,916 120,356 7,732 -18,488 -
Tax 80,020 -55,684 -9,816 -47,872 -40,576 -11,176 18,488 27.64%
NP 178,792 344,564 18,244 163,044 79,780 -3,444 0 -
-
NP to SH 178,792 344,564 18,244 163,044 79,780 -3,444 -25,616 -
-
Tax Rate -81.01% 13.91% 34.98% 22.70% 33.71% 144.54% - -
Total Cost 1,247,316 1,397,464 1,217,492 1,216,156 927,352 1,174,908 676,244 10.73%
-
Net Worth 1,681,119 1,451,073 656,759 1,233,383 824,133 996,299 694,902 15.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Net Worth 1,681,119 1,451,073 656,759 1,233,383 824,133 996,299 694,902 15.85%
NOSH 659,262 659,578 656,759 659,563 487,652 614,999 454,184 6.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
NP Margin 12.54% 19.78% 1.48% 11.82% 7.92% -0.29% 0.00% -
ROE 10.64% 23.75% 2.78% 13.22% 9.68% -0.35% -3.69% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 216.32 264.11 188.16 209.11 206.53 190.48 148.89 6.42%
EPS 27.12 52.24 2.76 24.72 16.36 -0.56 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.20 1.00 1.87 1.69 1.62 1.53 8.88%
Adjusted Per Share Value based on latest NOSH - 659,563
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
RPS 216.46 264.41 187.57 209.34 152.87 177.81 102.64 13.23%
EPS 27.14 52.30 2.77 24.75 12.11 -0.52 -3.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5517 2.2025 0.9969 1.8721 1.2509 1.5122 1.0548 15.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 30/09/03 28/09/01 -
Price 2.03 1.01 1.01 1.18 1.03 1.00 0.93 -
P/RPS 0.94 0.38 0.54 0.56 0.50 0.52 0.62 7.17%
P/EPS 7.49 1.93 36.36 4.77 6.30 -178.57 -16.49 -
EY 13.36 51.72 2.75 20.95 15.88 -0.56 -6.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.46 1.01 0.63 0.61 0.62 0.61 4.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/03 30/09/01 CAGR
Date 16/11/07 16/11/06 16/11/05 10/11/04 20/11/02 18/11/03 19/11/01 -
Price 1.90 1.19 1.02 1.09 1.10 1.00 1.12 -
P/RPS 0.88 0.45 0.54 0.52 0.53 0.52 0.75 2.69%
P/EPS 7.01 2.28 36.72 4.41 6.72 -178.57 -19.86 -
EY 14.27 43.90 2.72 22.68 14.87 -0.56 -5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.54 1.02 0.58 0.65 0.62 0.73 0.45%

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