[LAMBO] QoQ Quarter Result on 2011-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 75 486 140 332 417 298 536 -72.95% QoQ % -84.57% 247.14% -57.83% -20.38% 39.93% -44.40% - Horiz. % 13.99% 90.67% 26.12% 61.94% 77.80% 55.60% 100.00%
PBT -407 -1,054 -496 -490 -329 -718 -450 -6.46% QoQ % 61.39% -112.50% -1.22% -48.94% 54.18% -59.56% - Horiz. % 90.44% 234.22% 110.22% 108.89% 73.11% 159.56% 100.00%
Tax 0 -18 4 0 -149 211 16 - QoQ % 0.00% -550.00% 0.00% 0.00% -170.62% 1,218.75% - Horiz. % 0.00% -112.50% 25.00% 0.00% -931.25% 1,318.75% 100.00%
NP -407 -1,072 -492 -490 -478 -507 -434 -4.18% QoQ % 62.03% -117.89% -0.41% -2.51% 5.72% -16.82% - Horiz. % 93.78% 247.00% 113.36% 112.90% 110.14% 116.82% 100.00%
NP to SH -406 -1,048 -487 -487 -416 -516 -417 -1.76% QoQ % 61.26% -115.20% 0.00% -17.07% 19.38% -23.74% - Horiz. % 97.36% 251.32% 116.79% 116.79% 99.76% 123.74% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 482 1,558 632 822 895 805 970 -37.18% QoQ % -69.06% 146.52% -23.11% -8.16% 11.18% -17.01% - Horiz. % 49.69% 160.62% 65.15% 84.74% 92.27% 82.99% 100.00%
Net Worth 5,621 5,928 6,975 744 7,719 8,561 8,664 -25.00% QoQ % -5.17% -15.01% 836.71% -90.35% -9.84% -1.19% - Horiz. % 64.88% 68.42% 80.50% 8.59% 89.09% 98.81% 100.00%
Dividend 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 5,621 5,928 6,975 744 7,719 8,561 8,664 -25.00% QoQ % -5.17% -15.01% 836.71% -90.35% -9.84% -1.19% - Horiz. % 64.88% 68.42% 80.50% 8.59% 89.09% 98.81% 100.00%
NOSH 156,153 156,417 157,096 15,709 154,074 156,800 154,444 0.73% QoQ % -0.17% -0.43% 900.00% -89.80% -1.74% 1.53% - Horiz. % 101.11% 101.28% 101.72% 10.17% 99.76% 101.53% 100.00%
Ratio Analysis 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -542.67 % -220.58 % -351.43 % -147.59 % -114.63 % -170.13 % -80.97 % 254.24% QoQ % -146.02% 37.23% -138.11% -28.75% 32.62% -110.11% - Horiz. % 670.21% 272.42% 434.02% 182.28% 141.57% 210.11% 100.00%
ROE -7.22 % -17.68 % -6.98 % -65.40 % -5.39 % -6.03 % -4.81 % 31.00% QoQ % 59.16% -153.30% 89.33% -1,113.36% 10.61% -25.36% - Horiz. % 150.10% 367.57% 145.11% 1,359.67% 112.06% 125.36% 100.00%
Per Share 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.05 0.31 0.09 2.11 0.27 0.19 0.35 -72.58% QoQ % -83.87% 244.44% -95.73% 681.48% 42.11% -45.71% - Horiz. % 14.29% 88.57% 25.71% 602.86% 77.14% 54.29% 100.00%
EPS -0.26 -0.67 -0.31 -3.10 -0.27 -0.34 -0.27 -2.48% QoQ % 61.19% -116.13% 90.00% -1,048.15% 20.59% -25.93% - Horiz. % 96.30% 248.15% 114.81% 1,148.15% 100.00% 125.93% 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 0.0360 0.0379 0.0444 0.0474 0.0501 0.0546 0.0561 -25.54% QoQ % -5.01% -14.64% -6.33% -5.39% -8.24% -2.67% - Horiz. % 64.17% 67.56% 79.14% 84.49% 89.30% 97.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.00 0.01 0.00 0.01 0.01 0.01 0.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% 100.00% 100.00% 100.00%
EPS -0.01 -0.02 -0.01 -0.01 -0.01 -0.01 -0.01 - QoQ % 50.00% -100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 100.00% 100.00% 100.00% 100.00% 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 0.0012 0.0014 0.0001 0.0015 0.0017 0.0017 -25.13% QoQ % -8.33% -14.29% 1,300.00% -93.33% -11.76% 0.00% - Horiz. % 64.71% 70.59% 82.35% 5.88% 88.24% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.0900 0.1000 0.1000 0.0800 0.0600 0.0850 0.0900 -
P/RPS 187.38 32.18 112.21 3.79 22.17 44.72 25.93 272.43% QoQ % 482.29% -71.32% 2,860.69% -82.90% -50.42% 72.46% - Horiz. % 722.64% 124.10% 432.74% 14.62% 85.50% 172.46% 100.00%
P/EPS -34.62 -14.93 -32.26 -2.58 -22.22 -25.83 -33.33 2.56% QoQ % -131.88% 53.72% -1,150.39% 88.39% 13.98% 22.50% - Horiz. % 103.87% 44.79% 96.79% 7.74% 66.67% 77.50% 100.00%
EY -2.89 -6.70 -3.10 -38.75 -4.50 -3.87 -3.00 -2.45% QoQ % 56.87% -116.13% 92.00% -761.11% -16.28% -29.00% - Horiz. % 96.33% 223.33% 103.33% 1,291.67% 150.00% 129.00% 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 2.50 2.64 2.25 1.69 1.20 1.56 1.60 34.54% QoQ % -5.30% 17.33% 33.14% 40.83% -23.08% -2.50% - Horiz. % 156.25% 165.00% 140.62% 105.62% 75.00% 97.50% 100.00%
Price Multiplier on Announcement Date 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 29/05/12 27/02/12 30/11/11 26/08/11 31/05/11 -
Price 0.0900 0.1000 0.0900 0.1000 0.0700 0.0900 0.0900 -
P/RPS 187.38 32.18 100.99 4.73 25.86 47.36 25.93 272.43% QoQ % 482.29% -68.14% 2,035.09% -81.71% -45.40% 82.65% - Horiz. % 722.64% 124.10% 389.47% 18.24% 99.73% 182.65% 100.00%
P/EPS -34.62 -14.93 -29.03 -3.23 -25.93 -27.35 -33.33 2.56% QoQ % -131.88% 48.57% -798.76% 87.54% 5.19% 17.94% - Horiz. % 103.87% 44.79% 87.10% 9.69% 77.80% 82.06% 100.00%
EY -2.89 -6.70 -3.44 -31.00 -3.86 -3.66 -3.00 -2.45% QoQ % 56.87% -94.77% 88.90% -703.11% -5.46% -22.00% - Horiz. % 96.33% 223.33% 114.67% 1,033.33% 128.67% 122.00% 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 2.50 2.64 2.03 2.11 1.40 1.65 1.60 34.54% QoQ % -5.30% 30.05% -3.79% 50.71% -15.15% 3.12% - Horiz. % 156.25% 165.00% 126.87% 131.87% 87.50% 103.12% 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.
Comment
Quarterly Result (2nd).pdf 
