[LINGUI] YoY Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
16-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1831.48%
YoY- 1788.64%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Revenue 332,139 400,044 356,527 435,507 308,934 344,800 251,783 4.03%
PBT 37,283 5,327 24,693 100,062 7,015 52,729 30,089 3.10%
Tax 1,265 -1,675 20,005 -13,921 -2,454 -11,968 -10,144 -
NP 38,548 3,652 44,698 86,141 4,561 40,761 19,945 9.86%
-
NP to SH 38,548 3,652 44,698 86,141 4,561 40,761 19,945 9.86%
-
Tax Rate -3.39% 31.44% -81.01% 13.91% 34.98% 22.70% 33.71% -
Total Cost 293,591 396,392 311,829 349,366 304,373 304,039 231,838 3.42%
-
Net Worth 1,321,207 1,673,279 1,681,119 1,451,073 656,759 1,233,383 824,133 6.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Net Worth 1,321,207 1,673,279 1,681,119 1,451,073 656,759 1,233,383 824,133 6.96%
NOSH 660,603 663,999 659,262 659,578 656,759 659,563 487,652 4.42%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
NP Margin 11.61% 0.91% 12.54% 19.78% 1.48% 11.82% 7.92% -
ROE 2.92% 0.22% 2.66% 5.94% 0.69% 3.30% 2.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 50.28 60.25 54.08 66.03 47.04 52.28 51.63 -0.37%
EPS 5.84 0.55 6.78 13.06 0.69 6.18 4.09 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.52 2.55 2.20 1.00 1.87 1.69 2.43%
Adjusted Per Share Value based on latest NOSH - 659,578
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
RPS 50.41 60.72 54.12 66.10 46.89 52.34 38.22 4.03%
EPS 5.85 0.55 6.78 13.07 0.69 6.19 3.03 9.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0054 2.5398 2.5517 2.2025 0.9969 1.8721 1.2509 6.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 -
Price 0.99 1.17 2.03 1.01 1.01 1.18 1.03 -
P/RPS 1.97 1.94 3.75 1.53 2.15 2.26 1.99 -0.14%
P/EPS 16.97 212.73 29.94 7.73 145.43 19.09 25.18 -5.47%
EY 5.89 0.47 3.34 12.93 0.69 5.24 3.97 5.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.80 0.46 1.01 0.63 0.61 -2.79%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 CAGR
Date 05/11/09 19/11/08 16/11/07 16/11/06 16/11/05 10/11/04 20/11/02 -
Price 1.05 0.69 1.90 1.19 1.02 1.09 1.10 -
P/RPS 2.09 1.15 3.51 1.80 2.17 2.09 2.13 -0.27%
P/EPS 17.99 125.45 28.02 9.11 146.87 17.64 26.89 -5.57%
EY 5.56 0.80 3.57 10.97 0.68 5.67 3.72 5.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.27 0.75 0.54 1.02 0.58 0.65 -2.87%

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