[LINGUI] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -26.12%
YoY- -44.63%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,603,177 1,379,764 1,341,248 1,444,068 1,600,042 1,206,794 1,358,342 2.79%
PBT 200,280 99,308 -85,455 98,077 263,386 -12,253 106,624 11.07%
Tax -23,414 -12,510 6,725 27,379 -36,825 1,087 5,727 -
NP 176,866 86,798 -78,730 125,456 226,561 -11,166 112,351 7.85%
-
NP to SH 176,866 86,798 -78,730 125,456 226,561 -11,166 112,351 7.85%
-
Tax Rate 11.69% 12.60% - -27.92% 13.98% - -5.37% -
Total Cost 1,426,311 1,292,966 1,419,978 1,318,612 1,373,481 1,217,960 1,245,991 2.27%
-
Net Worth 1,582,557 1,343,999 1,470,419 1,715,113 1,582,259 1,155,062 1,313,345 3.15%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 6,555 6,621 13,072 39,562 13,189 26,424 6,590 -0.08%
Div Payout % 3.71% 7.63% 0.00% 31.53% 5.82% 0.00% 5.87% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,582,557 1,343,999 1,470,419 1,715,113 1,582,259 1,155,062 1,313,345 3.15%
NOSH 659,398 671,999 659,380 664,772 659,274 656,285 659,972 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.03% 6.29% -5.87% 8.69% 14.16% -0.93% 8.27% -
ROE 11.18% 6.46% -5.35% 7.31% 14.32% -0.97% 8.55% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 243.13 205.32 203.41 217.23 242.70 183.88 205.82 2.81%
EPS 26.82 12.92 -11.94 18.87 34.37 -1.70 17.02 7.87%
DPS 1.00 0.99 2.00 6.00 2.00 4.03 1.00 0.00%
NAPS 2.40 2.00 2.23 2.58 2.40 1.76 1.99 3.17%
Adjusted Per Share Value based on latest NOSH - 664,772
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 243.34 209.43 203.58 219.19 242.86 183.17 206.18 2.79%
EPS 26.85 13.17 -11.95 19.04 34.39 -1.69 17.05 7.85%
DPS 1.00 1.01 1.98 6.01 2.00 4.01 1.00 0.00%
NAPS 2.4021 2.04 2.2319 2.6033 2.4016 1.7532 1.9935 3.15%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.85 1.40 0.53 1.31 3.66 0.98 1.20 -
P/RPS 0.76 0.68 0.26 0.60 1.51 0.53 0.58 4.60%
P/EPS 6.90 10.84 -4.44 6.94 10.65 -57.60 7.05 -0.35%
EY 14.50 9.23 -22.53 14.41 9.39 -1.74 14.19 0.36%
DY 0.54 0.70 3.77 4.58 0.55 4.11 0.83 -6.91%
P/NAPS 0.77 0.70 0.24 0.51 1.53 0.56 0.60 4.24%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 16/05/11 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 17/05/05 -
Price 1.76 1.25 0.92 1.82 3.10 0.97 1.11 -
P/RPS 0.72 0.61 0.45 0.84 1.28 0.53 0.54 4.90%
P/EPS 6.56 9.68 -7.71 9.64 9.02 -57.01 6.52 0.10%
EY 15.24 10.33 -12.98 10.37 11.09 -1.75 15.34 -0.10%
DY 0.57 0.79 2.17 3.30 0.65 4.15 0.90 -7.32%
P/NAPS 0.73 0.63 0.41 0.71 1.29 0.55 0.56 4.51%

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