[LINGUI] YoY Quarter Result on 31-Dec-2004 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -68.99%
YoY- 1695.71%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 363,493 409,870 296,612 326,439 246,253 251,992 160,782 14.55%
PBT 35,077 96,802 -1,649 16,367 481 15,489 -8,378 -
Tax -2,477 -20,676 -686 -3,729 -1,273 -5,002 8,378 -
NP 32,600 76,126 -2,335 12,638 -792 10,487 0 -
-
NP to SH 32,600 76,126 -2,335 12,638 -792 10,487 -12,707 -
-
Tax Rate 7.06% 21.36% - 22.78% 264.66% 32.29% - -
Total Cost 330,893 333,744 298,947 313,801 247,045 241,505 160,782 12.77%
-
Net Worth 1,709,190 1,543,629 510,000 1,290,129 1,148,400 957,274 724,769 15.36%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,709,190 1,543,629 510,000 1,290,129 1,148,400 957,274 724,769 15.36%
NOSH 659,919 659,670 510,000 658,229 660,000 537,794 470,629 5.79%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.97% 18.57% -0.79% 3.87% -0.32% 4.16% 0.00% -
ROE 1.91% 4.93% -0.46% 0.98% -0.07% 1.10% -1.75% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.08 62.13 58.16 49.59 37.31 46.86 34.16 8.28%
EPS 4.94 11.54 -0.35 1.92 -0.12 1.95 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.34 1.00 1.96 1.74 1.78 1.54 9.04%
Adjusted Per Share Value based on latest NOSH - 658,229
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.17 62.21 45.02 49.55 37.38 38.25 24.40 14.55%
EPS 4.95 11.55 -0.35 1.92 -0.12 1.59 -1.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5943 2.343 0.7741 1.9582 1.7431 1.453 1.1001 15.36%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.65 1.96 0.95 1.52 0.95 1.03 1.16 -
P/RPS 3.00 3.15 1.63 3.06 2.55 2.20 3.40 -2.06%
P/EPS 33.40 16.98 -207.49 79.17 -791.67 52.82 -42.96 -
EY 2.99 5.89 -0.48 1.26 -0.13 1.89 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.84 0.95 0.78 0.55 0.58 0.75 -2.60%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 28/02/02 -
Price 1.45 2.89 0.96 1.33 1.14 1.05 1.09 -
P/RPS 2.63 4.65 1.65 2.68 3.06 2.24 3.19 -3.16%
P/EPS 29.35 25.04 -209.68 69.27 -950.00 53.85 -40.37 -
EY 3.41 3.99 -0.48 1.44 -0.11 1.86 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.24 0.96 0.68 0.66 0.59 0.71 -3.87%

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