[LINGUI] YoY 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- -47.42%
YoY- 182.53%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
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 296,612 326,439 246,253 251,992 160,782 180,574 136,133 -0.82%
PBT -1,649 16,367 481 15,489 -8,378 14,436 30,226 -
Tax -686 -3,729 -1,273 -5,002 8,378 -4,535 -10,165 2.90%
NP -2,335 12,638 -792 10,487 0 9,901 20,061 -
-
NP to SH -2,335 12,638 -792 10,487 -12,707 9,901 20,061 -
-
Tax Rate - 22.78% 264.66% 32.29% - 31.41% 33.63% -
Total Cost 298,947 313,801 247,045 241,505 160,782 170,673 116,072 -1.00%
-
Net Worth 510,000 1,290,129 1,148,400 957,274 724,769 791,059 629,651 0.22%
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 510,000 1,290,129 1,148,400 957,274 724,769 791,059 629,651 0.22%
NOSH 510,000 658,229 660,000 537,794 470,629 510,360 488,102 -0.04%
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 -0.79% 3.87% -0.32% 4.16% 0.00% 5.48% 14.74% -
ROE -0.46% 0.98% -0.07% 1.10% -1.75% 1.25% 3.19% -
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 58.16 49.59 37.31 46.86 34.16 35.38 27.89 -0.77%
EPS -0.35 1.92 -0.12 1.95 -2.70 1.94 4.11 -
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 45.02 49.55 37.38 38.25 24.40 27.41 20.66 -0.82%
EPS -0.35 1.92 -0.12 1.59 -1.93 1.50 3.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7741 1.9582 1.7431 1.453 1.1001 1.2007 0.9557 0.22%
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 1.63 3.06 2.55 2.20 3.40 3.56 0.00 -100.00%
P/EPS -207.49 79.17 -791.67 52.82 -42.96 64.95 0.00 -100.00%
EY -0.48 1.26 -0.13 1.89 -2.33 1.54 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 1.65 2.68 3.06 2.24 3.19 3.28 16.92 2.50%
P/EPS -209.68 69.27 -950.00 53.85 -40.37 59.79 114.84 -
EY -0.48 1.44 -0.11 1.86 -2.48 1.67 0.87 -
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