[LINGUI] YoY Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 588.95%
YoY- 411.45%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 435,507 308,934 344,800 251,783 169,061 190,423 162,939 -1.05%
PBT 100,062 7,015 52,729 30,089 -4,622 107,163 30,260 -1.27%
Tax -13,921 -2,454 -11,968 -10,144 4,622 -9,471 -12,255 -0.13%
NP 86,141 4,561 40,761 19,945 0 97,692 18,005 -1.66%
-
NP to SH 86,141 4,561 40,761 19,945 -6,404 97,692 18,005 -1.66%
-
Tax Rate 13.91% 34.98% 22.70% 33.71% - 8.84% 40.50% -
Total Cost 349,366 304,373 304,039 231,838 169,061 92,731 144,934 -0.94%
-
Net Worth 1,451,073 656,759 1,233,383 824,133 694,902 703,382 609,925 -0.92%
Dividend
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,451,073 656,759 1,233,383 824,133 694,902 703,382 609,925 -0.92%
NOSH 659,578 656,759 659,563 487,652 454,184 488,460 487,940 -0.32%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 19.78% 1.48% 11.82% 7.92% 0.00% 51.30% 11.05% -
ROE 5.94% 0.69% 3.30% 2.42% -0.92% 13.89% 2.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 66.03 47.04 52.28 51.63 37.22 38.98 33.39 -0.73%
EPS 13.06 0.69 6.18 4.09 -1.41 20.00 3.69 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.00 1.87 1.69 1.53 1.44 1.25 -0.60%
Adjusted Per Share Value based on latest NOSH - 487,652
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 66.10 46.89 52.34 38.22 25.66 28.90 24.73 -1.05%
EPS 13.07 0.69 6.19 3.03 -0.97 14.83 2.73 -1.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2025 0.9969 1.8721 1.2509 1.0548 1.0676 0.9258 -0.92%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 - -
Price 1.01 1.01 1.18 1.03 0.93 2.12 0.00 -
P/RPS 1.53 2.15 2.26 1.99 2.50 5.44 0.00 -100.00%
P/EPS 7.73 145.43 19.09 25.18 -65.96 10.60 0.00 -100.00%
EY 12.93 0.69 5.24 3.97 -1.52 9.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 1.01 0.63 0.61 0.61 1.47 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/11/06 16/11/05 10/11/04 20/11/02 19/11/01 24/11/00 22/11/99 -
Price 1.19 1.02 1.09 1.10 1.12 1.75 0.00 -
P/RPS 1.80 2.17 2.09 2.13 3.01 4.49 0.00 -100.00%
P/EPS 9.11 146.87 17.64 26.89 -79.43 8.75 0.00 -100.00%
EY 10.97 0.68 5.67 3.72 -1.26 11.43 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.02 0.58 0.65 0.73 1.22 0.00 -100.00%

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