[LINGUI] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 283.01%
YoY- 955.53%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,511,912 1,740,048 1,460,220 1,328,556 1,600,176 1,426,108 1,742,028 -2.33%
PBT -31,104 -120,012 180,000 149,132 21,308 98,772 400,248 -
Tax 12,300 7,748 -23,968 5,060 -6,700 80,020 -55,684 -
NP -18,804 -112,264 156,032 154,192 14,608 178,792 344,564 -
-
NP to SH -18,804 -112,264 156,032 154,192 14,608 178,792 344,564 -
-
Tax Rate - - 13.32% -3.39% 31.44% -81.01% 13.91% -
Total Cost 1,530,716 1,852,312 1,304,188 1,174,364 1,585,568 1,247,316 1,397,464 1.52%
-
Net Worth 1,688,387 1,631,129 1,471,875 1,321,207 1,673,279 1,681,119 1,451,073 2.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,688,387 1,631,129 1,471,875 1,321,207 1,673,279 1,681,119 1,451,073 2.55%
NOSH 662,112 660,376 660,033 660,603 663,999 659,262 659,578 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.24% -6.45% 10.69% 11.61% 0.91% 12.54% 19.78% -
ROE -1.11% -6.88% 10.60% 11.67% 0.87% 10.64% 23.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 228.35 263.49 221.23 201.11 240.99 216.32 264.11 -2.39%
EPS -2.84 -17.00 23.64 23.36 2.20 27.12 52.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.47 2.23 2.00 2.52 2.55 2.20 2.48%
Adjusted Per Share Value based on latest NOSH - 660,603
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 229.49 264.11 221.64 201.66 242.88 216.46 264.41 -2.33%
EPS -2.85 -17.04 23.68 23.40 2.22 27.14 52.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5627 2.4758 2.2341 2.0054 2.5398 2.5517 2.2025 2.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.59 1.18 1.12 0.99 1.17 2.03 1.01 -
P/RPS 0.70 0.45 0.51 0.49 0.49 0.94 0.38 10.70%
P/EPS -55.99 -6.94 4.74 4.24 53.18 7.49 1.93 -
EY -1.79 -14.41 21.11 23.58 1.88 13.36 51.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.48 0.50 0.50 0.46 0.80 0.46 5.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 03/11/11 04/11/10 05/11/09 19/11/08 16/11/07 16/11/06 -
Price 1.60 1.54 1.24 1.05 0.69 1.90 1.19 -
P/RPS 0.70 0.58 0.56 0.52 0.29 0.88 0.45 7.63%
P/EPS -56.34 -9.06 5.25 4.50 31.36 7.01 2.28 -
EY -1.77 -11.04 19.06 22.23 3.19 14.27 43.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.56 0.53 0.27 0.75 0.54 2.60%

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