[LINGUI] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -79.37%
YoY- 154.41%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,237,071 1,309,437 1,162,152 983,089 719,861 699,524 592,270 13.05%
PBT -15,306 82,038 45,400 30,419 5,882 120,506 102,423 -
Tax 10,330 6,086 -2,517 -17,813 -927 -6,884 -23,164 -
NP -4,976 88,124 42,883 12,606 4,955 113,622 79,259 -
-
NP to SH -4,976 88,124 42,883 12,606 4,955 105,869 79,259 -
-
Tax Rate - -7.42% 5.54% 58.56% 15.76% 5.71% 22.62% -
Total Cost 1,242,047 1,221,313 1,119,269 970,483 714,906 585,902 513,011 15.87%
-
Net Worth 659,475 1,314,613 1,133,551 942,234 863,806 729,699 638,253 0.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,189 13,212 6,590 5,780 2,440 2,294 6,090 13.73%
Div Payout % 0.00% 14.99% 15.37% 45.86% 49.25% 2.17% 7.68% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 659,475 1,314,613 1,133,551 942,234 863,806 729,699 638,253 0.54%
NOSH 659,475 660,609 659,041 578,057 488,026 458,930 487,216 5.17%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.40% 6.73% 3.69% 1.28% 0.69% 16.24% 13.38% -
ROE -0.75% 6.70% 3.78% 1.34% 0.57% 14.51% 12.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 187.58 198.22 176.34 170.07 147.50 152.42 121.56 7.49%
EPS -0.75 13.34 6.51 2.18 1.02 23.07 16.27 -
DPS 2.00 2.00 1.00 1.00 0.50 0.50 1.25 8.14%
NAPS 1.00 1.99 1.72 1.63 1.77 1.59 1.31 -4.39%
Adjusted Per Share Value based on latest NOSH - 578,057
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 187.77 198.75 176.40 149.22 109.26 106.18 89.90 13.05%
EPS -0.76 13.38 6.51 1.91 0.75 16.07 12.03 -
DPS 2.00 2.01 1.00 0.88 0.37 0.35 0.92 13.81%
NAPS 1.001 1.9954 1.7206 1.4302 1.3111 1.1076 0.9688 0.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.95 1.13 1.30 0.92 1.09 1.02 2.60 -
P/RPS 0.51 0.57 0.74 0.54 0.74 0.67 2.14 -21.25%
P/EPS -125.90 8.47 19.98 42.19 107.36 4.42 15.98 -
EY -0.79 11.81 5.01 2.37 0.93 22.62 6.26 -
DY 2.11 1.77 0.77 1.09 0.46 0.49 0.48 27.97%
P/NAPS 0.95 0.57 0.76 0.56 0.62 0.64 1.98 -11.51%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 23/08/05 23/08/04 26/08/03 28/08/02 28/08/01 25/08/00 -
Price 1.10 1.07 1.05 1.14 1.20 1.28 2.86 -
P/RPS 0.59 0.54 0.60 0.67 0.81 0.84 2.35 -20.56%
P/EPS -145.78 8.02 16.14 52.28 118.19 5.55 17.58 -
EY -0.69 12.47 6.20 1.91 0.85 18.02 5.69 -
DY 1.82 1.87 0.95 0.88 0.42 0.39 0.44 26.68%
P/NAPS 1.10 0.54 0.61 0.70 0.68 0.81 2.18 -10.76%

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