[LINGUI] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 1296.34%
YoY- 125.7%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 406,624 283,484 320,434 256,364 225,212 179,961 163,242 16.42%
PBT 61,696 -25,498 5,063 10,521 6,171 1,274 9,880 35.68%
Tax -14,426 1,272 18,828 -1,046 -1,973 -1,274 -3,851 24.60%
NP 47,270 -24,226 23,891 9,475 4,198 0 6,029 40.92%
-
NP to SH 47,270 -24,226 23,891 9,475 4,198 -3,957 6,029 40.92%
-
Tax Rate 23.38% - -371.87% 9.94% 31.97% 100.00% 38.98% -
Total Cost 359,354 307,710 296,543 246,889 221,014 179,961 157,213 14.76%
-
Net Worth 1,582,259 1,155,062 1,313,345 1,158,055 1,035,506 699,070 777,423 12.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,582,259 1,155,062 1,313,345 1,158,055 1,035,506 699,070 777,423 12.56%
NOSH 659,274 656,285 659,972 657,986 559,733 439,666 528,859 3.74%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.62% -8.55% 7.46% 3.70% 1.86% 0.00% 3.69% -
ROE 2.99% -2.10% 1.82% 0.82% 0.41% -0.57% 0.78% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.68 43.20 48.55 38.96 40.24 40.93 30.87 12.22%
EPS 7.17 -3.67 3.62 1.44 0.75 -0.90 1.14 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 1.76 1.99 1.76 1.85 1.59 1.47 8.50%
Adjusted Per Share Value based on latest NOSH - 657,986
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 61.72 43.03 48.64 38.91 34.18 27.32 24.78 16.41%
EPS 7.17 -3.68 3.63 1.44 0.64 -0.60 0.92 40.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4016 1.7532 1.9935 1.7578 1.5718 1.0611 1.18 12.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 3.66 0.98 1.20 1.51 0.99 1.14 0.84 -
P/RPS 5.93 2.27 2.47 3.88 2.46 2.79 2.72 13.86%
P/EPS 51.05 -26.55 33.15 104.86 132.00 -126.67 73.68 -5.92%
EY 1.96 -3.77 3.02 0.95 0.76 -0.79 1.36 6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.56 0.60 0.86 0.54 0.72 0.57 17.87%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 25/05/06 17/05/05 14/05/04 20/05/03 29/05/02 28/05/01 -
Price 3.10 0.97 1.11 1.50 0.88 1.12 1.12 -
P/RPS 5.03 2.25 2.29 3.85 2.19 2.74 3.63 5.58%
P/EPS 43.24 -26.28 30.66 104.17 117.33 -124.44 98.25 -12.77%
EY 2.31 -3.81 3.26 0.96 0.85 -0.80 1.02 14.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.55 0.56 0.85 0.48 0.70 0.76 9.21%

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