Highlights

[LAMBO] QoQ Cumulative Quarter Result on 2012-09-30 [#1]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     83.35%    YoY -     2.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 951 765 482 75 1,374 888 749 17.27%
  QoQ % 24.31% 58.71% 542.67% -94.54% 54.73% 18.56% -
  Horiz. % 126.97% 102.14% 64.35% 10.01% 183.44% 118.56% 100.00%
PBT -2,293 -1,270 -640 -407 -2,369 -1,314 -818 98.93%
  QoQ % -80.55% -98.44% -57.25% 82.82% -80.29% -60.64% -
  Horiz. % 280.32% 155.26% 78.24% 49.76% 289.61% 160.64% 100.00%
Tax 0 0 0 0 -164 -146 -151 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -12.33% 3.31% -
  Horiz. % -0.00% -0.00% -0.00% -0.00% 108.61% 96.69% 100.00%
NP -2,293 -1,270 -640 -407 -2,533 -1,460 -969 77.67%
  QoQ % -80.55% -98.44% -57.25% 83.93% -73.49% -50.67% -
  Horiz. % 236.64% 131.06% 66.05% 42.00% 261.40% 150.67% 100.00%
NP to SH -2,289 -1,266 -637 -406 -2,438 -1,389 -903 86.02%
  QoQ % -80.81% -98.74% -56.90% 83.35% -75.52% -53.82% -
  Horiz. % 253.49% 140.20% 70.54% 44.96% 269.99% 153.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,244 2,035 1,122 482 3,907 2,348 1,718 52.83%
  QoQ % 59.41% 81.37% 132.78% -87.66% 66.40% 36.67% -
  Horiz. % 188.82% 118.45% 65.31% 28.06% 227.42% 136.67% 100.00%
Net Worth 5,653 6,763 5,573 5,621 6,001 6,929 745 286.39%
  QoQ % -16.42% 21.35% -0.85% -6.33% -13.39% 829.27% -
  Horiz. % 758.12% 907.03% 747.47% 753.88% 804.80% 929.27% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 5,653 6,763 5,573 5,621 6,001 6,929 745 286.39%
  QoQ % -16.42% 21.35% -0.85% -6.33% -13.39% 829.27% -
  Horiz. % 758.12% 907.03% 747.47% 753.88% 804.80% 929.27% 100.00%
NOSH 173,409 173,424 159,249 156,153 156,282 156,067 15,731 396.02%
  QoQ % -0.01% 8.90% 1.98% -0.08% 0.14% 892.06% -
  Horiz. % 1,102.29% 1,102.39% 1,012.29% 992.61% 993.42% 992.06% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -241.11 % -166.01 % -132.78 % -542.67 % -184.35 % -164.41 % -129.37 % 51.50%
  QoQ % -45.24% -25.03% 75.53% -194.37% -12.13% -27.09% -
  Horiz. % 186.37% 128.32% 102.64% 419.47% 142.50% 127.09% 100.00%
ROE -40.49 % -18.72 % -11.43 % -7.22 % -40.63 % -20.05 % -121.10 % -51.86%
  QoQ % -116.29% -63.78% -58.31% 82.23% -102.64% 83.44% -
  Horiz. % 33.44% 15.46% 9.44% 5.96% 33.55% 16.56% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.55 0.44 0.30 0.05 0.88 0.57 4.76 -76.31%
  QoQ % 25.00% 46.67% 500.00% -94.32% 54.39% -88.03% -
  Horiz. % 11.55% 9.24% 6.30% 1.05% 18.49% 11.97% 100.00%
EPS -1.32 -0.73 -0.40 -0.26 -1.56 -0.89 -5.74 -62.50%
  QoQ % -80.82% -82.50% -53.85% 83.33% -75.28% 84.49% -
  Horiz. % 23.00% 12.72% 6.97% 4.53% 27.18% 15.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0326 0.0390 0.0350 0.0360 0.0384 0.0444 0.0474 -22.10%
  QoQ % -16.41% 11.43% -2.78% -6.25% -13.51% -6.33% -
  Horiz. % 68.78% 82.28% 73.84% 75.95% 81.01% 93.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.02 0.02 0.01 0.00 0.03 0.02 0.02 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 0.00% 150.00% 100.00% 100.00%
EPS -0.05 -0.03 -0.01 -0.01 -0.05 -0.03 -0.02 84.30%
  QoQ % -66.67% -200.00% 0.00% 80.00% -66.67% -50.00% -
  Horiz. % 250.00% 150.00% 50.00% 50.00% 250.00% 150.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0011 0.0014 0.0011 0.0011 0.0012 0.0014 0.0001 395.33%
  QoQ % -21.43% 27.27% 0.00% -8.33% -14.29% 1,300.00% -
  Horiz. % 1,100.00% 1,400.00% 1,100.00% 1,100.00% 1,200.00% 1,400.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1000 0.1000 0.0900 0.0900 0.1000 0.1000 0.0800 -
P/RPS 18.23 22.67 29.74 187.38 11.37 17.58 1.68 390.85%
  QoQ % -19.59% -23.77% -84.13% 1,548.02% -35.32% 946.43% -
  Horiz. % 1,085.12% 1,349.40% 1,770.24% 11,153.57% 676.79% 1,046.43% 100.00%
P/EPS -7.58 -13.70 -22.50 -34.62 -6.41 -11.24 -1.39 210.14%
  QoQ % 44.67% 39.11% 35.01% -440.09% 42.97% -708.63% -
  Horiz. % 545.32% 985.61% 1,618.70% 2,490.65% 461.15% 808.63% 100.00%
EY -13.20 -7.30 -4.44 -2.89 -15.60 -8.90 -71.75 -67.69%
  QoQ % -80.82% -64.41% -53.63% 81.47% -75.28% 87.60% -
  Horiz. % 18.40% 10.17% 6.19% 4.03% 21.74% 12.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.07 2.56 2.57 2.50 2.60 2.25 1.69 48.93%
  QoQ % 19.92% -0.39% 2.80% -3.85% 15.56% 33.14% -
  Horiz. % 181.66% 151.48% 152.07% 147.93% 153.85% 133.14% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 11/10/13 28/05/13 27/02/13 30/11/12 30/08/12 29/05/12 27/02/12 -
Price 0.1000 0.0900 0.0900 0.0900 0.1000 0.0900 0.1000 -
P/RPS 18.23 20.40 29.74 187.38 11.37 15.82 2.10 322.94%
  QoQ % -10.64% -31.41% -84.13% 1,548.02% -28.13% 653.33% -
  Horiz. % 868.10% 971.43% 1,416.19% 8,922.86% 541.43% 753.33% 100.00%
P/EPS -7.58 -12.33 -22.50 -34.62 -6.41 -10.11 -1.74 166.97%
  QoQ % 38.52% 45.20% 35.01% -440.09% 36.60% -481.03% -
  Horiz. % 435.63% 708.62% 1,293.10% 1,989.66% 368.39% 581.03% 100.00%
EY -13.20 -8.11 -4.44 -2.89 -15.60 -9.89 -57.40 -62.50%
  QoQ % -62.76% -82.66% -53.63% 81.47% -57.74% 82.77% -
  Horiz. % 23.00% 14.13% 7.74% 5.03% 27.18% 17.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.07 2.31 2.57 2.50 2.60 2.03 2.11 28.43%
  QoQ % 32.90% -10.12% 2.80% -3.85% 28.08% -3.79% -
  Horiz. % 145.50% 109.48% 121.80% 118.48% 123.22% 96.21% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS