[LINGUI] YoY Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
17-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -23.71%
YoY- 259.24%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,211,092 1,342,478 1,078,238 1,007,550 659,686 741,994 598,144 -0.74%
PBT 10,732 138,192 4,828 91,156 -26,000 243,198 120,972 2.60%
Tax -6,280 -31,394 -8,134 -30,292 26,000 -28,012 -44,840 2.11%
NP 4,452 106,798 -3,306 60,864 0 215,186 76,132 3.06%
-
NP to SH 4,452 106,798 -3,306 60,864 -38,222 215,186 76,132 3.06%
-
Tax Rate 58.52% 22.72% 168.48% 33.23% - 11.52% 37.07% -
Total Cost 1,206,640 1,235,680 1,081,544 946,686 659,686 526,808 522,012 -0.88%
-
Net Worth 661,481 1,292,123 1,106,238 911,935 717,827 760,114 628,746 -0.05%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 661,481 1,292,123 1,106,238 911,935 717,827 760,114 628,746 -0.05%
NOSH 661,481 659,246 635,769 512,323 466,121 490,396 487,400 -0.32%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.37% 7.96% -0.31% 6.04% 0.00% 29.00% 12.73% -
ROE 0.67% 8.27% -0.30% 6.67% -5.32% 28.31% 12.11% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 183.09 203.64 169.60 196.66 141.53 151.30 122.72 -0.42%
EPS 0.68 16.20 -0.52 11.88 -8.20 43.88 15.62 3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.96 1.74 1.78 1.54 1.55 1.29 0.27%
Adjusted Per Share Value based on latest NOSH - 537,794
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 183.83 203.77 163.66 152.93 100.13 112.62 90.79 -0.74%
EPS 0.68 16.21 -0.50 9.24 -5.80 32.66 11.56 3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.004 1.9613 1.6791 1.3842 1.0896 1.1537 0.9543 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.95 1.52 0.95 1.03 1.16 1.26 0.00 -
P/RPS 0.52 0.75 0.56 0.52 0.82 0.83 0.00 -100.00%
P/EPS 141.15 9.38 -182.69 8.67 -14.15 2.87 0.00 -100.00%
EY 0.71 10.66 -0.55 11.53 -7.07 34.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 0.55 0.58 0.75 0.81 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 15/02/05 26/02/04 17/02/03 28/02/02 23/02/01 15/02/00 -
Price 0.96 1.33 1.14 1.05 1.09 1.16 4.72 -
P/RPS 0.52 0.65 0.67 0.53 0.77 0.77 3.85 2.15%
P/EPS 142.64 8.21 -219.23 8.84 -13.29 2.64 30.22 -1.63%
EY 0.70 12.18 -0.46 11.31 -7.52 37.83 3.31 1.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.68 0.66 0.59 0.71 0.75 3.66 1.43%

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