[LINGUI] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -31.07%
YoY- 152.82%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 451,424 496,889 424,082 313,115 314,221 363,493 409,870 1.62%
PBT -13,320 50,879 67,000 35,207 -42,387 35,077 96,802 -
Tax 3,240 -5,876 -11,127 -8,634 -7,922 -2,477 -20,676 -
NP -10,080 45,003 55,873 26,573 -50,309 32,600 76,126 -
-
NP to SH -10,080 45,003 55,873 26,573 -50,309 32,600 76,126 -
-
Tax Rate - 11.55% 16.61% 24.52% - 7.06% 21.36% -
Total Cost 461,504 451,886 368,209 286,542 364,530 330,893 333,744 5.54%
-
Net Worth 1,666,823 1,662,867 1,537,002 1,314,782 1,483,555 1,709,190 1,543,629 1.28%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,666,823 1,662,867 1,537,002 1,314,782 1,483,555 1,709,190 1,543,629 1.28%
NOSH 658,823 659,868 659,657 657,391 659,357 659,919 659,670 -0.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -2.23% 9.06% 13.18% 8.49% -16.01% 8.97% 18.57% -
ROE -0.60% 2.71% 3.64% 2.02% -3.39% 1.91% 4.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.52 75.30 64.29 47.63 47.66 55.08 62.13 1.64%
EPS -1.53 6.82 8.47 4.03 -7.63 4.94 11.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.52 2.33 2.00 2.25 2.59 2.34 1.30%
Adjusted Per Share Value based on latest NOSH - 657,391
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.52 75.42 64.37 47.53 47.69 55.17 62.21 1.62%
EPS -1.53 6.83 8.48 4.03 -7.64 4.95 11.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.524 2.3329 1.9957 2.2518 2.5943 2.343 1.28%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.29 1.29 1.00 0.60 1.65 1.96 -
P/RPS 2.34 1.71 2.01 2.10 1.26 3.00 3.15 -4.82%
P/EPS -104.58 18.91 15.23 24.74 -7.86 33.40 16.98 -
EY -0.96 5.29 6.57 4.04 -12.72 2.99 5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.51 0.55 0.50 0.27 0.64 0.84 -4.67%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 15/02/13 17/02/12 18/02/11 10/02/10 19/02/09 31/01/08 29/01/07 -
Price 1.62 1.49 1.38 1.03 0.61 1.45 2.89 -
P/RPS 2.36 1.98 2.15 2.16 1.28 2.63 4.65 -10.67%
P/EPS -105.88 21.85 16.29 25.48 -7.99 29.35 25.04 -
EY -0.94 4.58 6.14 3.92 -12.51 3.41 3.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.59 0.59 0.52 0.27 0.56 1.24 -10.42%

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