[LINGUI] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -54.65%
YoY- -69.1%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 422,884 377,590 348,041 317,764 366,669 254,102 210,057 12.35%
PBT -7,969 39,923 4,826 7,879 32,465 -21,330 17,608 -
Tax 11,041 5,310 12,198 2,955 2,596 -694 8,355 4.75%
NP 3,072 45,233 17,024 10,834 35,061 -22,024 25,963 -29.91%
-
NP to SH 3,072 45,233 17,024 10,834 35,061 -22,024 25,963 -29.91%
-
Tax Rate - -13.30% -252.76% -37.50% -8.00% - -47.45% -
Total Cost 419,812 332,357 331,017 306,930 331,608 276,126 184,094 14.71%
-
Net Worth 1,673,259 1,674,807 659,475 1,314,613 1,133,551 942,234 863,806 11.63%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 13,072 39,562 13,189 13,212 6,590 5,780 2,440 32.24%
Div Payout % 425.53% 87.46% 77.48% 121.95% 18.80% 0.00% 9.40% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,673,259 1,674,807 659,475 1,314,613 1,133,551 942,234 863,806 11.63%
NOSH 653,617 659,373 659,475 660,609 659,041 578,057 488,026 4.98%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.73% 11.98% 4.89% 3.41% 9.56% -8.67% 12.36% -
ROE 0.18% 2.70% 2.58% 0.82% 3.09% -2.34% 3.01% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 64.70 57.26 52.78 48.10 55.64 43.96 43.04 7.02%
EPS 0.47 6.86 2.58 1.64 5.32 -3.81 5.32 -33.23%
DPS 2.00 6.00 2.00 2.00 1.00 1.00 0.50 25.96%
NAPS 2.56 2.54 1.00 1.99 1.72 1.63 1.77 6.33%
Adjusted Per Share Value based on latest NOSH - 660,609
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 64.19 57.31 52.83 48.23 55.66 38.57 31.88 12.36%
EPS 0.47 6.87 2.58 1.64 5.32 -3.34 3.94 -29.81%
DPS 1.98 6.01 2.00 2.01 1.00 0.88 0.37 32.22%
NAPS 2.5398 2.5421 1.001 1.9954 1.7206 1.4302 1.3111 11.63%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.51 3.26 0.95 1.13 1.30 0.92 1.09 -
P/RPS 2.33 5.69 1.80 2.35 2.34 2.09 2.53 -1.36%
P/EPS 321.28 47.52 36.80 68.90 24.44 -24.15 20.49 58.14%
EY 0.31 2.10 2.72 1.45 4.09 -4.14 4.88 -36.80%
DY 1.32 1.84 2.11 1.77 0.77 1.09 0.46 19.18%
P/NAPS 0.59 1.28 0.95 0.57 0.76 0.56 0.62 -0.82%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 20/08/07 18/08/06 23/08/05 23/08/04 26/08/03 28/08/02 -
Price 1.25 2.04 1.10 1.07 1.05 1.14 1.20 -
P/RPS 1.93 3.56 2.08 2.22 1.89 2.59 2.79 -5.95%
P/EPS 265.96 29.74 42.61 65.24 19.74 -29.92 22.56 50.80%
EY 0.38 3.36 2.35 1.53 5.07 -3.34 4.43 -33.56%
DY 1.60 2.94 1.82 1.87 0.95 0.88 0.42 24.94%
P/NAPS 0.49 0.80 1.10 0.54 0.61 0.70 0.68 -5.31%

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