[LINGUI] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -151.19%
YoY- -118.48%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 314,221 363,493 409,870 296,612 326,439 246,253 251,992 3.74%
PBT -42,387 35,077 96,802 -1,649 16,367 481 15,489 -
Tax -7,922 -2,477 -20,676 -686 -3,729 -1,273 -5,002 7.95%
NP -50,309 32,600 76,126 -2,335 12,638 -792 10,487 -
-
NP to SH -50,309 32,600 76,126 -2,335 12,638 -792 10,487 -
-
Tax Rate - 7.06% 21.36% - 22.78% 264.66% 32.29% -
Total Cost 364,530 330,893 333,744 298,947 313,801 247,045 241,505 7.09%
-
Net Worth 1,483,555 1,709,190 1,543,629 510,000 1,290,129 1,148,400 957,274 7.56%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,483,555 1,709,190 1,543,629 510,000 1,290,129 1,148,400 957,274 7.56%
NOSH 659,357 659,919 659,670 510,000 658,229 660,000 537,794 3.45%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -16.01% 8.97% 18.57% -0.79% 3.87% -0.32% 4.16% -
ROE -3.39% 1.91% 4.93% -0.46% 0.98% -0.07% 1.10% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 47.66 55.08 62.13 58.16 49.59 37.31 46.86 0.28%
EPS -7.63 4.94 11.54 -0.35 1.92 -0.12 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.59 2.34 1.00 1.96 1.74 1.78 3.97%
Adjusted Per Share Value based on latest NOSH - 510,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 47.69 55.17 62.21 45.02 49.55 37.38 38.25 3.74%
EPS -7.64 4.95 11.55 -0.35 1.92 -0.12 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2518 2.5943 2.343 0.7741 1.9582 1.7431 1.453 7.56%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 1.65 1.96 0.95 1.52 0.95 1.03 -
P/RPS 1.26 3.00 3.15 1.63 3.06 2.55 2.20 -8.86%
P/EPS -7.86 33.40 16.98 -207.49 79.17 -791.67 52.82 -
EY -12.72 2.99 5.89 -0.48 1.26 -0.13 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.64 0.84 0.95 0.78 0.55 0.58 -11.95%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 -
Price 0.61 1.45 2.89 0.96 1.33 1.14 1.05 -
P/RPS 1.28 2.63 4.65 1.65 2.68 3.06 2.24 -8.89%
P/EPS -7.99 29.35 25.04 -209.68 69.27 -950.00 53.85 -
EY -12.51 3.41 3.99 -0.48 1.44 -0.11 1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.56 1.24 0.96 0.68 0.66 0.59 -12.20%

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