Highlights

[LAMBO] YoY Quarter Result on 2009-09-30 [#1]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 26-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     -938.32%    YoY -     37.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 75 417 638 2,537 3,157 2,658 2,042 -42.32%
  YoY % -82.01% -34.64% -74.85% -19.64% 18.77% 30.17% -
  Horiz. % 3.67% 20.42% 31.24% 124.24% 154.60% 130.17% 100.00%
PBT -407 -329 -251 -941 -1,506 -369 -103 25.71%
  YoY % -23.71% -31.08% 73.33% 37.52% -308.13% -258.25% -
  Horiz. % 395.15% 319.42% 243.69% 913.59% 1,462.14% 358.25% 100.00%
Tax 0 -149 -7 -6 -5 -10 -10 -
  YoY % 0.00% -2,028.57% -16.67% -20.00% 50.00% 0.00% -
  Horiz. % -0.00% 1,490.00% 70.00% 60.00% 50.00% 100.00% 100.00%
NP -407 -478 -258 -947 -1,511 -379 -113 23.79%
  YoY % 14.85% -85.27% 72.76% 37.33% -298.68% -235.40% -
  Horiz. % 360.18% 423.01% 228.32% 838.05% 1,337.17% 335.40% 100.00%
NP to SH -406 -416 -258 -897 -1,429 -379 -113 23.73%
  YoY % 2.40% -61.24% 71.24% 37.23% -277.04% -235.40% -
  Horiz. % 359.29% 368.14% 228.32% 793.81% 1,264.60% 335.40% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 482 895 896 3,484 4,668 3,037 2,155 -22.07%
  YoY % -46.15% -0.11% -74.28% -25.36% 53.70% 40.93% -
  Horiz. % 22.37% 41.53% 41.58% 161.67% 216.61% 140.93% 100.00%
Net Worth 5,621 7,719 7,251 8,608 8,791 9,585 11,413 -11.12%
  YoY % -27.17% 6.45% -15.77% -2.09% -8.28% -16.01% -
  Horiz. % 49.26% 67.63% 63.53% 75.43% 77.03% 83.99% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 5,621 7,719 7,251 8,608 8,791 9,585 11,413 -11.12%
  YoY % -27.17% 6.45% -15.77% -2.09% -8.28% -16.01% -
  Horiz. % 49.26% 67.63% 63.53% 75.43% 77.03% 83.99% 100.00%
NOSH 156,153 154,074 135,789 133,880 121,101 92,439 94,166 8.79%
  YoY % 1.35% 13.47% 1.43% 10.55% 31.01% -1.83% -
  Horiz. % 165.83% 163.62% 144.20% 142.17% 128.60% 98.17% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -542.67 % -114.63 % -40.44 % -37.33 % -47.86 % -14.26 % -5.53 % 114.62%
  YoY % -373.41% -183.46% -8.33% 22.00% -235.62% -157.87% -
  Horiz. % 9,813.20% 2,072.88% 731.28% 675.05% 865.46% 257.87% 100.00%
ROE -7.22 % -5.39 % -3.56 % -10.42 % -16.25 % -3.95 % -0.99 % 39.21%
  YoY % -33.95% -51.40% 65.83% 35.88% -311.39% -298.99% -
  Horiz. % 729.29% 544.44% 359.60% 1,052.53% 1,641.41% 398.99% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.05 0.27 0.47 1.89 2.61 2.88 2.17 -46.63%
  YoY % -81.48% -42.55% -75.13% -27.59% -9.38% 32.72% -
  Horiz. % 2.30% 12.44% 21.66% 87.10% 120.28% 132.72% 100.00%
EPS -0.26 -0.27 -0.19 -0.67 -1.18 -0.41 -0.12 13.74%
  YoY % 3.70% -42.11% 71.64% 43.22% -187.80% -241.67% -
  Horiz. % 216.67% 225.00% 158.33% 558.33% 983.33% 341.67% 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 0.0360 0.0501 0.0534 0.0643 0.0726 0.1037 0.1212 -18.30%
  YoY % -28.14% -6.18% -16.95% -11.43% -29.99% -14.44% -
  Horiz. % 29.70% 41.34% 44.06% 53.05% 59.90% 85.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 199,515
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.04 0.21 0.32 1.27 1.58 1.33 1.02 -41.68%
  YoY % -80.95% -34.38% -74.80% -19.62% 18.80% 30.39% -
  Horiz. % 3.92% 20.59% 31.37% 124.51% 154.90% 130.39% 100.00%
EPS -0.20 -0.21 -0.13 -0.45 -0.72 -0.19 -0.06 22.20%
  YoY % 4.76% -61.54% 71.11% 37.50% -278.95% -216.67% -
  Horiz. % 333.33% 350.00% 216.67% 750.00% 1,200.00% 316.67% 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 0.0282 0.0387 0.0363 0.0431 0.0441 0.0480 0.0572 -11.11%
  YoY % -27.13% 6.61% -15.78% -2.27% -8.12% -16.08% -
  Horiz. % 49.30% 67.66% 63.46% 75.35% 77.10% 83.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.0900 0.0600 0.0600 0.1200 0.2500 0.1900 0.1900 -
P/RPS 187.38 22.17 12.77 6.33 9.59 6.61 8.76 66.53%
  YoY % 745.20% 73.61% 101.74% -33.99% 45.08% -24.54% -
  Horiz. % 2,139.04% 253.08% 145.78% 72.26% 109.47% 75.46% 100.00%
P/EPS -34.62 -22.22 -31.58 -17.91 -21.19 -46.34 -158.33 -22.36%
  YoY % -55.81% 29.64% -76.33% 15.48% 54.27% 70.73% -
  Horiz. % 21.87% 14.03% 19.95% 11.31% 13.38% 29.27% 100.00%
EY -2.89 -4.50 -3.17 -5.58 -4.72 -2.16 -0.63 28.87%
  YoY % 35.78% -41.96% 43.19% -18.22% -118.52% -242.86% -
  Horiz. % 458.73% 714.29% 503.17% 885.71% 749.21% 342.86% 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 2.50 1.20 1.12 1.87 3.44 1.83 1.57 8.05%
  YoY % 108.33% 7.14% -40.11% -45.64% 87.98% 16.56% -
  Horiz. % 159.24% 76.43% 71.34% 119.11% 219.11% 116.56% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 24/11/10 26/11/09 27/11/08 26/11/07 29/11/06 -
Price 0.0900 0.0700 0.0800 0.1400 0.1500 0.1600 0.1800 -
P/RPS 187.38 25.86 17.03 7.39 5.75 5.56 8.30 68.04%
  YoY % 624.59% 51.85% 130.45% 28.52% 3.42% -33.01% -
  Horiz. % 2,257.59% 311.57% 205.18% 89.04% 69.28% 66.99% 100.00%
P/EPS -34.62 -25.93 -42.11 -20.90 -12.71 -39.02 -150.00 -21.66%
  YoY % -33.51% 38.42% -101.48% -64.44% 67.43% 73.99% -
  Horiz. % 23.08% 17.29% 28.07% 13.93% 8.47% 26.01% 100.00%
EY -2.89 -3.86 -2.38 -4.79 -7.87 -2.56 -0.67 27.56%
  YoY % 25.13% -62.18% 50.31% 39.14% -207.42% -282.09% -
  Horiz. % 431.34% 576.12% 355.22% 714.93% 1,174.63% 382.09% 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 2.50 1.40 1.50 2.18 2.07 1.54 1.49 9.00%
  YoY % 78.57% -6.67% -31.19% 5.31% 34.42% 3.36% -
  Horiz. % 167.79% 93.96% 100.67% 146.31% 138.93% 103.36% 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
 
 

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