[LINGUI] YoY TTM Result on 31-Mar-2001 [#3]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

28-May-2001

Admission Sponsor

Sponsor

Financial Year

30-Jun-2001

Quarter

31-Mar-2001 [#3]

Profit Trend

QoQ- -14.69%

YoY- 92.43%

Quarter Report

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	1,049,585	939,044	675,089	686,031	440,478	24.22%
YoY %	11.77%	39.10%	-1.59%	55.75%	-	-
Horiz. %	238.28%	213.19%	153.26%	155.75%	100.00%	-
PBT	-8,395	69,357	-22,699	148,829	85,073	-
YoY %	-112.10%	405.55%	-115.25%	74.94%	-	-
Horiz. %	-9.87%	81.53%	-26.68%	174.94%	100.00%	-
Tax	-5,807	-8,249	1,176	-21,906	-19,115	-25.74%
YoY %	29.60%	-801.45%	105.37%	-14.60%	-	-
Horiz. %	30.38%	43.15%	-6.15%	114.60%	100.00%	-
NP	-14,202	61,108	-21,523	126,923	65,958	-
YoY %	-123.24%	383.92%	-116.96%	92.43%	-	-
Horiz. %	-21.53%	92.65%	-32.63%	192.43%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-14,202	61,108	-29,276	126,923	65,958	-
YoY %	-123.24%	308.73%	-123.07%	92.43%	-	-
Horiz. %	-21.53%	92.65%	-44.39%	192.43%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	11.89%	-	14.72%	22.47%	-
YoY %	-	0.00%	-	-34.49%	-	-
Horiz. %	-	52.91%	-	65.51%	100.00%	-
Total Cost	1,063,787	877,936	696,612	559,108	374,520	29.79%
YoY %	21.17%	26.03%	24.59%	49.29%	-	-
Horiz. %	284.04%	234.42%	186.00%	149.29%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	1,158,055	1,035,506	699,070	777,423	648,537	15.58%
YoY %	11.83%	48.13%	-10.08%	19.87%	-	-
Horiz. %	178.56%	159.67%	107.79%	119.87%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	5,780	2,440	2,294	6,090	-	-
YoY %	136.89%	6.36%	-62.33%	0.00%	-	-
Horiz. %	94.91%	40.07%	37.67%	100.00%	-	-
Div Payout %	0.00%	3.99%	0.00%	4.80%	-	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	83.12%	0.00%	100.00%	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	1,158,055	1,035,506	699,070	777,423	648,537	15.58%
YoY %	11.83%	48.13%	-10.08%	19.87%	-	-
Horiz. %	178.56%	159.67%	107.79%	119.87%	100.00%	-
NOSH	657,986	559,733	439,666	528,859	487,622	7.77%
YoY %	17.55%	27.31%	-16.87%	8.46%	-	-
Horiz. %	134.94%	114.79%	90.17%	108.46%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-1.35%	6.51%	-3.19%	18.50%	14.97%	-
YoY %	-120.74%	304.08%	-117.24%	23.58%	-	-
Horiz. %	-9.02%	43.49%	-21.31%	123.58%	100.00%	-
ROE	-1.23%	5.90%	-4.19%	16.33%	10.17%	-
YoY %	-120.85%	240.81%	-125.66%	60.57%	-	-
Horiz. %	-12.09%	58.01%	-41.20%	160.57%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	159.51	167.77	153.55	129.72	90.33	15.26%
YoY %	-4.92%	9.26%	18.37%	43.61%	-	-
Horiz. %	176.59%	185.73%	169.99%	143.61%	100.00%	-
EPS	-2.16	10.92	-6.66	24.00	13.53	-
YoY %	-119.78%	263.96%	-127.75%	77.38%	-	-
Horiz. %	-15.96%	80.71%	-49.22%	177.38%	100.00%	-
DPS	0.88	0.44	0.52	1.15	0.00	-
YoY %	100.00%	-15.38%	-54.78%	0.00%	-	-
Horiz. %	76.52%	38.26%	45.22%	100.00%	-	-
NAPS	1.76	1.85	1.59	1.47	1.33	7.24%
YoY %	-4.86%	16.35%	8.16%	10.53%	-	-
Horiz. %	132.33%	139.10%	119.55%	110.53%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 528,859
RPS	159.31	142.53	102.47	104.13	66.86	24.22%
YoY %	11.77%	39.09%	-1.59%	55.74%	-	-
Horiz. %	238.27%	213.18%	153.26%	155.74%	100.00%	-
EPS	-2.16	9.28	-4.44	19.27	10.01	-
YoY %	-123.28%	309.01%	-123.04%	92.51%	-	-
Horiz. %	-21.58%	92.71%	-44.36%	192.51%	100.00%	-
DPS	0.88	0.37	0.35	0.92	0.00	-
YoY %	137.84%	5.71%	-61.96%	0.00%	-	-
Horiz. %	95.65%	40.22%	38.04%	100.00%	-	-
NAPS	1.7578	1.5718	1.0611	1.18	0.9844	15.58%
YoY %	11.83%	48.13%	-10.08%	19.87%	-	-
Horiz. %	178.57%	159.67%	107.79%	119.87%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.51	0.99	1.14	0.84	4.06	-
P/RPS	0.95	0.59	0.74	0.65	4.49	-32.16%
YoY %	61.02%	-20.27%	13.85%	-85.52%	-	-
Horiz. %	21.16%	13.14%	16.48%	14.48%	100.00%	-
P/EPS	-69.96	9.07	-17.12	3.50	30.02	-
YoY %	-871.33%	152.98%	-589.14%	-88.34%	-	-
Horiz. %	-233.04%	30.21%	-57.03%	11.66%	100.00%	-
EY	-1.43	11.03	-5.84	28.57	3.33	-
YoY %	-112.96%	288.87%	-120.44%	757.96%	-	-
Horiz. %	-42.94%	331.23%	-175.38%	857.96%	100.00%	-
DY	0.58	0.44	0.46	1.37	0.00	-
YoY %	31.82%	-4.35%	-66.42%	0.00%	-	-
Horiz. %	42.34%	32.12%	33.58%	100.00%	-	-
P/NAPS	0.86	0.54	0.72	0.57	3.05	-27.11%
YoY %	59.26%	-25.00%	26.32%	-81.31%	-	-
Horiz. %	28.20%	17.70%	23.61%	18.69%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	14/05/04	20/05/03	29/05/02	28/05/01	-	-
Price	1.50	0.88	1.12	1.12	0.00	-
P/RPS	0.94	0.52	0.73	0.86	0.00	-
YoY %	80.77%	-28.77%	-15.12%	0.00%	-	-
Horiz. %	109.30%	60.47%	84.88%	100.00%	-	-
P/EPS	-69.50	8.06	-16.82	4.67	0.00	-
YoY %	-962.28%	147.92%	-460.17%	0.00%	-	-
Horiz. %	-1,488.22%	172.59%	-360.17%	100.00%	-	-
EY	-1.44	12.41	-5.95	21.43	0.00	-
YoY %	-111.60%	308.57%	-127.76%	0.00%	-	-
Horiz. %	-6.72%	57.91%	-27.76%	100.00%	-	-
DY	0.59	0.50	0.47	1.03	0.00	-
YoY %	18.00%	6.38%	-54.37%	0.00%	-	-
Horiz. %	57.28%	48.54%	45.63%	100.00%	-	-
P/NAPS	0.85	0.48	0.70	0.76	0.00	-
YoY %	77.08%	-31.43%	-7.89%	0.00%	-	-
Horiz. %	111.84%	63.16%	92.11%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos