[LAMBO] QoQ TTM Result on 2011-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,187 1,583 1,910 2,131 2,916 3,809 5,555 -64.22% QoQ % -25.02% -17.12% -10.37% -26.92% -23.44% -31.43% - Horiz. % 21.37% 28.50% 34.38% 38.36% 52.49% 68.57% 100.00%
PBT -2,033 -1,987 -1,664 -1,586 -1,194 -999 -1,575 18.53% QoQ % -2.32% -19.41% -4.92% -32.83% -19.52% 36.57% - Horiz. % 129.08% 126.16% 105.65% 100.70% 75.81% 63.43% 100.00%
Tax 66 78 71 213 10 -14 -13 - QoQ % -15.38% 9.86% -66.67% 2,030.00% 171.43% -7.69% - Horiz. % -507.69% -600.00% -546.15% -1,638.46% -76.92% 107.69% 100.00%
NP -1,967 -1,909 -1,593 -1,373 -1,184 -1,013 -1,588 15.32% QoQ % -3.04% -19.84% -16.02% -15.96% -16.88% 36.21% - Horiz. % 123.87% 120.21% 100.31% 86.46% 74.56% 63.79% 100.00%
NP to SH -1,906 -1,836 -1,498 -1,340 -1,185 -1,004 -1,512 16.68% QoQ % -3.81% -22.56% -11.79% -13.08% -18.03% 33.60% - Horiz. % 126.06% 121.43% 99.07% 88.62% 78.37% 66.40% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,154 3,492 3,503 3,504 4,100 4,822 7,143 -41.99% QoQ % -9.68% -0.31% -0.03% -14.54% -14.97% -32.49% - Horiz. % 44.16% 48.89% 49.04% 49.06% 57.40% 67.51% 100.00%
Net Worth 6,975 744 7,719 8,561 8,664 7,124 7,251 -2.55% QoQ % 836.71% -90.35% -9.84% -1.19% 21.61% -1.74% - Horiz. % 96.19% 10.27% 106.45% 118.07% 119.49% 98.26% 100.00%
Dividend 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 0 0 0 0 0 0 0 - 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 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 6,975 744 7,719 8,561 8,664 7,124 7,251 -2.55% QoQ % 836.71% -90.35% -9.84% -1.19% 21.61% -1.74% - Horiz. % 96.19% 10.27% 106.45% 118.07% 119.49% 98.26% 100.00%
NOSH 157,096 15,709 154,074 156,800 154,444 135,454 135,789 10.20% QoQ % 900.00% -89.80% -1.74% 1.53% 14.02% -0.25% - Horiz. % 115.69% 11.57% 113.47% 115.47% 113.74% 99.75% 100.00%
Ratio Analysis 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -165.71 % -120.59 % -83.40 % -64.43 % -40.60 % -26.59 % -28.59 % 222.32% QoQ % -37.42% -44.59% -29.44% -58.69% -52.69% 7.00% - Horiz. % 579.61% 421.79% 291.71% 225.36% 142.01% 93.00% 100.00%
ROE -27.33 % -246.56 % -19.41 % -15.65 % -13.68 % -14.09 % -20.85 % 19.75% QoQ % 88.92% -1,170.27% -24.03% -14.40% 2.91% 32.42% - Horiz. % 131.08% 1,182.54% 93.09% 75.06% 65.61% 67.58% 100.00%
Per Share 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.76 10.08 1.24 1.36 1.89 2.81 4.09 -67.40% QoQ % -92.46% 712.90% -8.82% -28.04% -32.74% -31.30% - Horiz. % 18.58% 246.45% 30.32% 33.25% 46.21% 68.70% 100.00%
EPS -1.21 -11.69 -0.97 -0.85 -0.77 -0.74 -1.11 5.91% QoQ % 89.65% -1,105.15% -14.12% -10.39% -4.05% 33.33% - Horiz. % 109.01% 1,053.15% 87.39% 76.58% 69.37% 66.67% 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 0.0444 0.0474 0.0501 0.0546 0.0561 0.0526 0.0534 -11.57% QoQ % -6.33% -5.39% -8.24% -2.67% 6.65% -1.50% - Horiz. % 83.15% 88.76% 93.82% 102.25% 105.06% 98.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.02 0.03 0.04 0.04 0.06 0.08 0.11 -67.87% QoQ % -33.33% -25.00% 0.00% -33.33% -25.00% -27.27% - Horiz. % 18.18% 27.27% 36.36% 36.36% 54.55% 72.73% 100.00%
EPS -0.04 -0.04 -0.03 -0.03 -0.02 -0.02 -0.03 21.12% QoQ % 0.00% -33.33% 0.00% -50.00% 0.00% 33.33% - Horiz. % 133.33% 133.33% 100.00% 100.00% 66.67% 66.67% 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 0.0014 0.0001 0.0015 0.0017 0.0017 0.0014 0.0015 -4.49% QoQ % 1,300.00% -93.33% -11.76% 0.00% 21.43% -6.67% - Horiz. % 93.33% 6.67% 100.00% 113.33% 113.33% 93.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.1000 0.0800 0.0600 0.0850 0.0900 0.1200 0.0600 -
P/RPS 13.23 0.79 4.84 6.25 4.77 4.27 1.47 332.10% QoQ % 1,574.68% -83.68% -22.56% 31.03% 11.71% 190.48% - Horiz. % 900.00% 53.74% 329.25% 425.17% 324.49% 290.48% 100.00%
P/EPS -8.24 -0.68 -6.17 -9.95 -11.73 -16.19 -5.39 32.67% QoQ % -1,111.76% 88.98% 37.99% 15.17% 27.55% -200.37% - Horiz. % 152.88% 12.62% 114.47% 184.60% 217.63% 300.37% 100.00%
EY -12.13 -146.09 -16.20 -10.05 -8.53 -6.18 -18.56 -24.67% QoQ % 91.70% -801.79% -61.19% -17.82% -38.03% 66.70% - Horiz. % 65.36% 787.12% 87.28% 54.15% 45.96% 33.30% 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 2.25 1.69 1.20 1.56 1.60 2.28 1.12 59.14% QoQ % 33.14% 40.83% -23.08% -2.50% -29.82% 103.57% - Horiz. % 200.89% 150.89% 107.14% 139.29% 142.86% 203.57% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 30/11/11 26/08/11 31/05/11 23/02/11 24/11/10 -
Price 0.0900 0.1000 0.0700 0.0900 0.0900 0.1200 0.0800 -
P/RPS 11.91 0.99 5.65 6.62 4.77 4.27 1.96 232.63% QoQ % 1,103.03% -82.48% -14.65% 38.78% 11.71% 117.86% - Horiz. % 607.65% 50.51% 288.27% 337.76% 243.37% 217.86% 100.00%
P/EPS -7.42 -0.86 -7.20 -10.53 -11.73 -16.19 -7.18 2.21% QoQ % -762.79% 88.06% 31.62% 10.23% 27.55% -125.49% - Horiz. % 103.34% 11.98% 100.28% 146.66% 163.37% 225.49% 100.00%
EY -13.48 -116.87 -13.89 -9.50 -8.53 -6.18 -13.92 -2.12% QoQ % 88.47% -741.40% -46.21% -11.37% -38.03% 55.60% - Horiz. % 96.84% 839.58% 99.78% 68.25% 61.28% 44.40% 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 2.03 2.11 1.40 1.65 1.60 2.28 1.50 22.33% QoQ % -3.79% 50.71% -15.15% 3.12% -29.82% 52.00% - Horiz. % 135.33% 140.67% 93.33% 110.00% 106.67% 152.00% 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
Omedia_Results-30062011.xls 
