Highlights

[LAMBO] QoQ TTM 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 -     0.41%    YoY -     -62.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 952 1,251 1,108 1,033 1,375 1,187 1,583 -28.77%
  QoQ % -23.90% 12.91% 7.26% -24.87% 15.84% -25.02% -
  Horiz. % 60.14% 79.03% 69.99% 65.26% 86.86% 74.98% 100.00%
PBT -2,292 -2,323 -2,190 -2,447 -2,369 -2,033 -1,987 10.00%
  QoQ % 1.33% -6.07% 10.50% -3.29% -16.53% -2.32% -
  Horiz. % 115.35% 116.91% 110.22% 123.15% 119.22% 102.32% 100.00%
Tax 0 -18 -14 -14 -163 66 78 -
  QoQ % 0.00% -28.57% 0.00% 91.41% -346.97% -15.38% -
  Horiz. % 0.00% -23.08% -17.95% -17.95% -208.97% 84.62% 100.00%
NP -2,292 -2,341 -2,204 -2,461 -2,532 -1,967 -1,909 12.98%
  QoQ % 2.09% -6.22% 10.44% 2.80% -28.72% -3.04% -
  Horiz. % 120.06% 122.63% 115.45% 128.92% 132.63% 103.04% 100.00%
NP to SH -2,288 -2,313 -2,172 -2,428 -2,438 -1,906 -1,836 15.82%
  QoQ % 1.08% -6.49% 10.54% 0.41% -27.91% -3.81% -
  Horiz. % 124.62% 125.98% 118.30% 132.24% 132.79% 103.81% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,244 3,592 3,312 3,494 3,907 3,154 3,492 -4.80%
  QoQ % -9.69% 8.45% -5.21% -10.57% 23.87% -9.68% -
  Horiz. % 92.90% 102.86% 94.85% 100.06% 111.88% 90.32% 100.00%
Net Worth 9,263 6,803 5,774 5,621 5,928 6,975 744 437.73%
  QoQ % 36.17% 17.81% 2.73% -5.17% -15.01% 836.71% -
  Horiz. % 1,244.07% 913.64% 775.54% 754.94% 796.12% 936.71% 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 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 9,263 6,803 5,774 5,621 5,928 6,975 744 437.73%
  QoQ % 36.17% 17.81% 2.73% -5.17% -15.01% 836.71% -
  Horiz. % 1,244.07% 913.64% 775.54% 754.94% 796.12% 936.71% 100.00%
NOSH 284,166 174,444 164,999 156,153 156,417 157,096 15,709 590.30%
  QoQ % 62.90% 5.72% 5.67% -0.17% -0.43% 900.00% -
  Horiz. % 1,808.86% 1,110.43% 1,050.31% 994.00% 995.68% 1,000.00% 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 -240.76 % -187.13 % -198.92 % -238.24 % -184.15 % -165.71 % -120.59 % 58.62%
  QoQ % -28.66% 5.93% 16.50% -29.37% -11.13% -37.42% -
  Horiz. % 199.65% 155.18% 164.96% 197.56% 152.71% 137.42% 100.00%
ROE -24.70 % -34.00 % -37.61 % -43.19 % -41.13 % -27.33 % -246.56 % -78.46%
  QoQ % 27.35% 9.60% 12.92% -5.01% -50.49% 88.92% -
  Horiz. % 10.02% 13.79% 15.25% 17.52% 16.68% 11.08% 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 0.34 0.72 0.67 0.66 0.88 0.76 10.08 -89.58%
  QoQ % -52.78% 7.46% 1.52% -25.00% 15.79% -92.46% -
  Horiz. % 3.37% 7.14% 6.65% 6.55% 8.73% 7.54% 100.00%
EPS -0.81 -1.33 -1.32 -1.55 -1.56 -1.21 -11.69 -83.16%
  QoQ % 39.10% -0.76% 14.84% 0.64% -28.93% 89.65% -
  Horiz. % 6.93% 11.38% 11.29% 13.26% 13.34% 10.35% 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 0.0379 0.0444 0.0474 -22.10%
  QoQ % -16.41% 11.43% -2.78% -5.01% -14.64% -6.33% -
  Horiz. % 68.78% 82.28% 73.84% 75.95% 79.96% 93.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 199,515
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.48 0.63 0.56 0.52 0.69 0.59 0.79 -28.28%
  QoQ % -23.81% 12.50% 7.69% -24.64% 16.95% -25.32% -
  Horiz. % 60.76% 79.75% 70.89% 65.82% 87.34% 74.68% 100.00%
EPS -1.15 -1.16 -1.09 -1.22 -1.22 -0.96 -0.92 16.06%
  QoQ % 0.86% -6.42% 10.66% 0.00% -27.08% -4.35% -
  Horiz. % 125.00% 126.09% 118.48% 132.61% 132.61% 104.35% 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 0.0464 0.0341 0.0289 0.0282 0.0297 0.0350 0.0037 440.61%
  QoQ % 36.07% 17.99% 2.48% -5.05% -15.14% 845.95% -
  Horiz. % 1,254.05% 921.62% 781.08% 762.16% 802.70% 945.95% 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 29.85 13.94 13.40 13.60 11.38 13.23 0.79 1,028.51%
  QoQ % 114.13% 4.03% -1.47% 19.51% -13.98% 1,574.68% -
  Horiz. % 3,778.48% 1,764.56% 1,696.20% 1,721.52% 1,440.51% 1,674.68% 100.00%
P/EPS -12.42 -7.54 -6.84 -5.79 -6.42 -8.24 -0.68 594.77%
  QoQ % -64.72% -10.23% -18.13% 9.81% 22.09% -1,111.76% -
  Horiz. % 1,826.47% 1,108.82% 1,005.88% 851.47% 944.12% 1,211.76% 100.00%
EY -8.05 -13.26 -14.63 -17.28 -15.59 -12.13 -146.09 -85.55%
  QoQ % 39.29% 9.36% 15.34% -10.84% -28.52% 91.70% -
  Horiz. % 5.51% 9.08% 10.01% 11.83% 10.67% 8.30% 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 3.07 2.56 2.57 2.50 2.64 2.25 1.69 48.93%
  QoQ % 19.92% -0.39% 2.80% -5.30% 17.33% 33.14% -
  Horiz. % 181.66% 151.48% 152.07% 147.93% 156.21% 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 29.85 12.55 13.40 13.60 11.38 11.91 0.99 870.75%
  QoQ % 137.85% -6.34% -1.47% 19.51% -4.45% 1,103.03% -
  Horiz. % 3,015.15% 1,267.68% 1,353.54% 1,373.74% 1,149.49% 1,203.03% 100.00%
P/EPS -12.42 -6.79 -6.84 -5.79 -6.42 -7.42 -0.86 494.00%
  QoQ % -82.92% 0.73% -18.13% 9.81% 13.48% -762.79% -
  Horiz. % 1,444.19% 789.53% 795.35% 673.26% 746.51% 862.79% 100.00%
EY -8.05 -14.73 -14.63 -17.28 -15.59 -13.48 -116.87 -83.22%
  QoQ % 45.35% -0.68% 15.34% -10.84% -15.65% 88.47% -
  Horiz. % 6.89% 12.60% 12.52% 14.79% 13.34% 11.53% 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 2.64 2.03 2.11 28.43%
  QoQ % 32.90% -10.12% 2.80% -5.30% 30.05% -3.79% -
  Horiz. % 145.50% 109.48% 121.80% 118.48% 125.12% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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