[LAMBO] QoQ Quarter Result on 2011-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 332 417 298 536 659 638 1,083 -54.44% QoQ % -20.38% 39.93% -44.40% -18.66% 3.29% -41.09% - Horiz. % 30.66% 38.50% 27.52% 49.49% 60.85% 58.91% 100.00%
PBT -490 -329 -718 -450 -167 -251 -326 31.12% QoQ % -48.94% 54.18% -59.56% -169.46% 33.47% 23.01% - Horiz. % 150.31% 100.92% 220.25% 138.04% 51.23% 76.99% 100.00%
Tax 0 -149 211 16 -7 -7 8 - QoQ % 0.00% -170.62% 1,218.75% 328.57% 0.00% -187.50% - Horiz. % 0.00% -1,862.50% 2,637.50% 200.00% -87.50% -87.50% 100.00%
NP -490 -478 -507 -434 -174 -258 -318 33.30% QoQ % -2.51% 5.72% -16.82% -149.43% 32.56% 18.87% - Horiz. % 154.09% 150.31% 159.43% 136.48% 54.72% 81.13% 100.00%
NP to SH -487 -416 -516 -417 -149 -258 -361 22.02% QoQ % -17.07% 19.38% -23.74% -179.87% 42.25% 28.53% - Horiz. % 134.90% 115.24% 142.94% 115.51% 41.27% 71.47% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 822 895 805 970 833 896 1,401 -29.85% QoQ % -8.16% 11.18% -17.01% 16.45% -7.03% -36.05% - Horiz. % 58.67% 63.88% 57.46% 69.24% 59.46% 63.95% 100.00%
Net Worth 744 7,719 8,561 8,664 7,124 7,251 8,233 -79.76% QoQ % -90.35% -9.84% -1.19% 21.61% -1.74% -11.93% - Horiz. % 9.04% 93.75% 103.98% 105.23% 86.54% 88.07% 100.00%
Dividend 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 744 7,719 8,561 8,664 7,124 7,251 8,233 -79.76% QoQ % -90.35% -9.84% -1.19% 21.61% -1.74% -11.93% - Horiz. % 9.04% 93.75% 103.98% 105.23% 86.54% 88.07% 100.00%
NOSH 15,709 154,074 156,800 154,444 135,454 135,789 137,222 -76.33% QoQ % -89.80% -1.74% 1.53% 14.02% -0.25% -1.04% - Horiz. % 11.45% 112.28% 114.27% 112.55% 98.71% 98.96% 100.00%
Ratio Analysis 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -147.59 % -114.63 % -170.13 % -80.97 % -26.40 % -40.44 % -29.36 % 192.59% QoQ % -28.75% 32.62% -110.11% -206.70% 34.72% -37.74% - Horiz. % 502.69% 390.43% 579.46% 275.78% 89.92% 137.74% 100.00%
ROE -65.40 % -5.39 % -6.03 % -4.81 % -2.09 % -3.56 % -4.38 % 503.39% QoQ % -1,113.36% 10.61% -25.36% -130.14% 41.29% 18.72% - Horiz. % 1,493.15% 123.06% 137.67% 109.82% 47.72% 81.28% 100.00%
Per Share 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.11 0.27 0.19 0.35 0.49 0.47 0.79 92.16% QoQ % 681.48% 42.11% -45.71% -28.57% 4.26% -40.51% - Horiz. % 267.09% 34.18% 24.05% 44.30% 62.03% 59.49% 100.00%
EPS -3.10 -0.27 -0.34 -0.27 -0.11 -0.19 -0.27 406.68% QoQ % -1,048.15% 20.59% -25.93% -145.45% 42.11% 29.63% - Horiz. % 1,148.15% 100.00% 125.93% 100.00% 40.74% 70.37% 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 0.0474 0.0501 0.0546 0.0561 0.0526 0.0534 0.0600 -14.51% QoQ % -5.39% -8.24% -2.67% 6.65% -1.50% -11.00% - Horiz. % 79.00% 83.50% 91.00% 93.50% 87.67% 89.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -36.92% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% - Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
EPS -0.01 -0.01 -0.01 -0.01 0.00 -0.01 -0.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% -0.00% 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 0.0002 0.0016 0.0017 0.0018 0.0015 0.0015 0.0017 -75.90% QoQ % -87.50% -5.88% -5.56% 20.00% 0.00% -11.76% - Horiz. % 11.76% 94.12% 100.00% 105.88% 88.24% 88.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.0800 0.0600 0.0850 0.0900 0.1200 0.0600 0.0800 -
P/RPS 3.79 22.17 44.72 25.93 24.67 12.77 10.14 -48.02% QoQ % -82.90% -50.42% 72.46% 5.11% 93.19% 25.94% - Horiz. % 37.38% 218.64% 441.03% 255.72% 243.29% 125.94% 100.00%
P/EPS -2.58 -22.22 -25.83 -33.33 -109.09 -31.58 -30.41 -80.61% QoQ % 88.39% 13.98% 22.50% 69.45% -245.44% -3.85% - Horiz. % 8.48% 73.07% 84.94% 109.60% 358.73% 103.85% 100.00%
EY -38.75 -4.50 -3.87 -3.00 -0.92 -3.17 -3.29 415.35% QoQ % -761.11% -16.28% -29.00% -226.09% 70.98% 3.65% - Horiz. % 1,177.81% 136.78% 117.63% 91.19% 27.96% 96.35% 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 1.69 1.20 1.56 1.60 2.28 1.12 1.33 17.26% QoQ % 40.83% -23.08% -2.50% -29.82% 103.57% -15.79% - Horiz. % 127.07% 90.23% 117.29% 120.30% 171.43% 84.21% 100.00%
Price Multiplier on Announcement Date 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 26/08/11 31/05/11 23/02/11 24/11/10 30/08/10 -
Price 0.1000 0.0700 0.0900 0.0900 0.1200 0.0800 0.0800 -
P/RPS 4.73 25.86 47.36 25.93 24.67 17.03 10.14 -39.77% QoQ % -81.71% -45.40% 82.65% 5.11% 44.86% 67.95% - Horiz. % 46.65% 255.03% 467.06% 255.72% 243.29% 167.95% 100.00%
P/EPS -3.23 -25.93 -27.35 -33.33 -109.09 -42.11 -30.41 -77.48% QoQ % 87.54% 5.19% 17.94% 69.45% -159.06% -38.47% - Horiz. % 10.62% 85.27% 89.94% 109.60% 358.73% 138.47% 100.00%
EY -31.00 -3.86 -3.66 -3.00 -0.92 -2.38 -3.29 344.29% QoQ % -703.11% -5.46% -22.00% -226.09% 61.34% 27.66% - Horiz. % 942.25% 117.33% 111.25% 91.19% 27.96% 72.34% 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 2.11 1.40 1.65 1.60 2.28 1.50 1.33 35.91% QoQ % 50.71% -15.15% 3.12% -29.82% 52.00% 12.78% - Horiz. % 158.65% 105.26% 124.06% 120.30% 171.43% 112.78% 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
BMSB-Quarterly_Announcement-310311(Final).xls 
