[LINGUI] YoY TTM Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -19.52%
YoY- -75.54%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,794,586 1,651,043 1,441,977 1,292,792 1,489,362 1,629,591 1,237,071 6.39%
PBT 43,805 205,254 110,900 -75,725 50,185 298,483 -15,306 -
Tax 3,081 -13,541 -8,772 -8,527 33,110 -43,713 10,330 -18.24%
NP 46,886 191,713 102,128 -84,252 83,295 254,770 -4,976 -
-
NP to SH 46,886 191,713 102,128 -84,252 83,295 254,770 -4,976 -
-
Tax Rate -7.03% 6.60% 7.91% - -65.98% 14.65% - -
Total Cost 1,747,700 1,459,330 1,339,849 1,377,044 1,406,067 1,374,821 1,242,047 5.85%
-
Net Worth 1,695,060 1,663,620 1,311,063 1,529,594 1,673,259 1,674,807 659,475 17.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,595 13,203 6,555 6,621 13,072 39,562 13,189 -10.89%
Div Payout % 14.07% 6.89% 6.42% 0.00% 15.69% 15.53% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,695,060 1,663,620 1,311,063 1,529,594 1,673,259 1,674,807 659,475 17.02%
NOSH 659,556 660,166 655,531 662,162 653,617 659,373 659,475 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.61% 11.61% 7.08% -6.52% 5.59% 15.63% -0.40% -
ROE 2.77% 11.52% 7.79% -5.51% 4.98% 15.21% -0.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 272.09 250.09 219.97 195.24 227.86 247.14 187.58 6.38%
EPS 7.11 29.04 15.58 -12.72 12.74 38.64 -0.75 -
DPS 1.00 2.00 1.00 1.00 2.00 6.00 2.00 -10.90%
NAPS 2.57 2.52 2.00 2.31 2.56 2.54 1.00 17.01%
Adjusted Per Share Value based on latest NOSH - 659,556
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 272.39 250.60 218.87 196.23 226.06 247.35 187.77 6.39%
EPS 7.12 29.10 15.50 -12.79 12.64 38.67 -0.76 -
DPS 1.00 2.00 1.00 1.01 1.98 6.01 2.00 -10.90%
NAPS 2.5729 2.5251 1.99 2.3217 2.5398 2.5421 1.001 17.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.57 1.85 1.08 1.03 1.51 3.26 0.95 -
P/RPS 0.58 0.74 0.49 0.53 0.66 1.32 0.51 2.16%
P/EPS 22.09 6.37 6.93 -8.10 11.85 8.44 -125.90 -
EY 4.53 15.70 14.43 -12.35 8.44 11.85 -0.79 -
DY 0.64 1.08 0.93 0.97 1.32 1.84 2.11 -18.01%
P/NAPS 0.61 0.73 0.54 0.45 0.59 1.28 0.95 -7.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 18/08/06 -
Price 1.55 1.60 1.13 1.09 1.25 2.04 1.10 -
P/RPS 0.57 0.64 0.51 0.56 0.55 0.83 0.59 -0.57%
P/EPS 21.80 5.51 7.25 -8.57 9.81 5.28 -145.78 -
EY 4.59 18.15 13.79 -11.67 10.19 18.94 -0.69 -
DY 0.65 1.25 0.88 0.92 1.60 2.94 1.82 -15.75%
P/NAPS 0.60 0.63 0.57 0.47 0.49 0.80 1.10 -9.60%

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