[LINGUI] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -1477.57%
YoY- -254.32%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 496,889 424,082 313,115 314,221 363,493 409,870 296,612 8.97%
PBT 50,879 67,000 35,207 -42,387 35,077 96,802 -1,649 -
Tax -5,876 -11,127 -8,634 -7,922 -2,477 -20,676 -686 43.01%
NP 45,003 55,873 26,573 -50,309 32,600 76,126 -2,335 -
-
NP to SH 45,003 55,873 26,573 -50,309 32,600 76,126 -2,335 -
-
Tax Rate 11.55% 16.61% 24.52% - 7.06% 21.36% - -
Total Cost 451,886 368,209 286,542 364,530 330,893 333,744 298,947 7.12%
-
Net Worth 1,662,867 1,537,002 1,314,782 1,483,555 1,709,190 1,543,629 510,000 21.76%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,662,867 1,537,002 1,314,782 1,483,555 1,709,190 1,543,629 510,000 21.76%
NOSH 659,868 659,657 657,391 659,357 659,919 659,670 510,000 4.38%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 9.06% 13.18% 8.49% -16.01% 8.97% 18.57% -0.79% -
ROE 2.71% 3.64% 2.02% -3.39% 1.91% 4.93% -0.46% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 75.30 64.29 47.63 47.66 55.08 62.13 58.16 4.39%
EPS 6.82 8.47 4.03 -7.63 4.94 11.54 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.33 2.00 2.25 2.59 2.34 1.00 16.64%
Adjusted Per Share Value based on latest NOSH - 659,357
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 75.42 64.37 47.53 47.69 55.17 62.21 45.02 8.97%
EPS 6.83 8.48 4.03 -7.64 4.95 11.55 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.524 2.3329 1.9957 2.2518 2.5943 2.343 0.7741 21.76%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.29 1.29 1.00 0.60 1.65 1.96 0.95 -
P/RPS 1.71 2.01 2.10 1.26 3.00 3.15 1.63 0.80%
P/EPS 18.91 15.23 24.74 -7.86 33.40 16.98 -207.49 -
EY 5.29 6.57 4.04 -12.72 2.99 5.89 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.50 0.27 0.64 0.84 0.95 -9.84%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 23/02/06 -
Price 1.49 1.38 1.03 0.61 1.45 2.89 0.96 -
P/RPS 1.98 2.15 2.16 1.28 2.63 4.65 1.65 3.08%
P/EPS 21.85 16.29 25.48 -7.99 29.35 25.04 -209.68 -
EY 4.58 6.14 3.92 -12.51 3.41 3.99 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.52 0.27 0.56 1.24 0.96 -7.78%

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