Highlights

[LAMBO] YoY Cumulative Quarter Result on 2009-06-30 [#4]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 27-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     3.94%    YoY -     31.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,374 2,133 7,454 10,045 9,823 9,925 13,609 -31.74%
  YoY % -35.58% -71.38% -25.79% 2.26% -1.03% -27.07% -
  Horiz. % 10.10% 15.67% 54.77% 73.81% 72.18% 72.93% 100.00%
PBT -2,369 -1,586 -2,266 -2,872 -4,452 -1,000 -308 40.45%
  YoY % -49.37% 30.01% 21.10% 35.49% -345.20% -224.68% -
  Horiz. % 769.16% 514.94% 735.71% 932.47% 1,445.45% 324.68% 100.00%
Tax -164 213 -12 68 602 -117 -30 32.69%
  YoY % -177.00% 1,875.00% -117.65% -88.70% 614.53% -290.00% -
  Horiz. % 546.67% -710.00% 40.00% -226.67% -2,006.67% 390.00% 100.00%
NP -2,533 -1,373 -2,278 -2,804 -3,850 -1,117 -338 39.85%
  YoY % -84.49% 39.73% 18.76% 27.17% -244.67% -230.47% -
  Horiz. % 749.41% 406.21% 673.96% 829.59% 1,139.05% 330.47% 100.00%
NP to SH -2,438 -1,340 -2,151 -2,611 -3,804 -1,117 -337 39.03%
  YoY % -81.94% 37.70% 17.62% 31.36% -240.56% -231.45% -
  Horiz. % 723.44% 397.63% 638.28% 774.78% 1,128.78% 331.45% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,907 3,506 9,732 12,849 13,673 11,042 13,947 -19.09%
  YoY % 11.44% -63.97% -24.26% -6.03% 23.83% -20.83% -
  Horiz. % 28.01% 25.14% 69.78% 92.13% 98.04% 79.17% 100.00%
Net Worth 6,001 8,280 7,295 9,074 8,724 10,071 11,101 -9.74%
  YoY % -27.52% 13.49% -19.60% 4.01% -13.38% -9.28% -
  Horiz. % 54.06% 74.59% 65.72% 81.74% 78.59% 90.72% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 6,001 8,280 7,295 9,074 8,724 10,071 11,101 -9.74%
  YoY % -27.52% 13.49% -19.60% 4.01% -13.38% -9.28% -
  Horiz. % 54.06% 74.59% 65.72% 81.74% 78.59% 90.72% 100.00%
NOSH 156,282 155,641 133,137 127,990 102,761 93,083 92,051 9.21%
  YoY % 0.41% 16.90% 4.02% 24.55% 10.40% 1.12% -
  Horiz. % 169.78% 169.08% 144.63% 139.04% 111.64% 101.12% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -184.35 % -64.37 % -30.56 % -27.91 % -39.19 % -11.25 % -2.48 % 104.92%
  YoY % -186.39% -110.63% -9.49% 28.78% -248.36% -353.63% -
  Horiz. % 7,433.47% 2,595.56% 1,232.26% 1,125.40% 1,580.24% 453.63% 100.00%
ROE -40.63 % -16.18 % -29.48 % -28.77 % -43.60 % -11.09 % -3.04 % 53.99%
  YoY % -151.11% 45.12% -2.47% 34.01% -293.15% -264.80% -
  Horiz. % 1,336.51% 532.24% 969.74% 946.38% 1,434.21% 364.80% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.88 1.37 5.60 7.85 9.56 10.66 14.78 -37.48%
  YoY % -35.77% -75.54% -28.66% -17.89% -10.32% -27.88% -
  Horiz. % 5.95% 9.27% 37.89% 53.11% 64.68% 72.12% 100.00%
EPS -1.56 -0.94 -1.61 -2.04 -3.68 -1.20 -0.36 27.66%
  YoY % -65.96% 41.61% 21.08% 44.57% -206.67% -233.33% -
  Horiz. % 433.33% 261.11% 447.22% 566.67% 1,022.22% 333.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0384 0.0532 0.0548 0.0709 0.0849 0.1082 0.1206 -17.35%
  YoY % -27.82% -2.92% -22.71% -16.49% -21.53% -10.28% -
  Horiz. % 31.84% 44.11% 45.44% 58.79% 70.40% 89.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.03 0.04 0.15 0.20 0.20 0.20 0.27 -30.64%
  YoY % -25.00% -73.33% -25.00% 0.00% 0.00% -25.93% -
  Horiz. % 11.11% 14.81% 55.56% 74.07% 74.07% 74.07% 100.00%
EPS -0.05 -0.03 -0.04 -0.05 -0.08 -0.02 -0.01 30.73%
  YoY % -66.67% 25.00% 20.00% 37.50% -300.00% -100.00% -
  Horiz. % 500.00% 300.00% 400.00% 500.00% 800.00% 200.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0012 0.0017 0.0015 0.0018 0.0017 0.0020 0.0022 -9.60%
  YoY % -29.41% 13.33% -16.67% 5.88% -15.00% -9.09% -
  Horiz. % 54.55% 77.27% 68.18% 81.82% 77.27% 90.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.1000 0.0850 0.0800 0.0600 0.1900 0.1800 0.1900 -
P/RPS 11.37 6.20 1.43 0.76 1.99 1.69 1.29 43.68%
  YoY % 83.39% 333.57% 88.16% -61.81% 17.75% 31.01% -
  Horiz. % 881.40% 480.62% 110.85% 58.91% 154.26% 131.01% 100.00%
P/EPS -6.41 -9.87 -4.95 -2.94 -5.13 -15.00 -51.90 -29.41%
  YoY % 35.06% -99.39% -68.37% 42.69% 65.80% 71.10% -
  Horiz. % 12.35% 19.02% 9.54% 5.66% 9.88% 28.90% 100.00%
EY -15.60 -10.13 -20.20 -34.00 -19.48 -6.67 -1.93 41.62%
  YoY % -54.00% 49.85% 40.59% -74.54% -192.05% -245.60% -
  Horiz. % 808.29% 524.87% 1,046.63% 1,761.66% 1,009.33% 345.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.60 1.60 1.46 0.85 2.24 1.66 1.58 8.65%
  YoY % 62.50% 9.59% 71.76% -62.05% 34.94% 5.06% -
  Horiz. % 164.56% 101.27% 92.41% 53.80% 141.77% 105.06% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 27/08/07 28/08/06 -
Price 0.1000 0.0900 0.0800 0.1200 0.1800 0.1100 0.2300 -
P/RPS 11.37 6.57 1.43 1.53 1.88 1.03 1.56 39.20%
  YoY % 73.06% 359.44% -6.54% -18.62% 82.52% -33.97% -
  Horiz. % 728.85% 421.15% 91.67% 98.08% 120.51% 66.03% 100.00%
P/EPS -6.41 -10.45 -4.95 -5.88 -4.86 -9.17 -62.82 -31.62%
  YoY % 38.66% -111.11% 15.82% -20.99% 47.00% 85.40% -
  Horiz. % 10.20% 16.63% 7.88% 9.36% 7.74% 14.60% 100.00%
EY -15.60 -9.57 -20.20 -17.00 -20.57 -10.91 -1.59 46.26%
  YoY % -63.01% 52.62% -18.82% 17.36% -88.54% -586.16% -
  Horiz. % 981.13% 601.89% 1,270.44% 1,069.18% 1,293.71% 686.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.60 1.69 1.46 1.69 2.12 1.02 1.91 5.27%
  YoY % 53.85% 15.75% -13.61% -20.28% 107.84% -46.60% -
  Horiz. % 136.13% 88.48% 76.44% 88.48% 110.99% 53.40% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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