Highlights

[LAMBO] YoY TTM Result on 2012-12-31 [#2]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     10.54%    YoY -     -18.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,314 1,460 1,161 1,108 1,583 3,809 9,191 -27.68%
  YoY % -10.00% 25.75% 4.78% -30.01% -58.44% -58.56% -
  Horiz. % 14.30% 15.89% 12.63% 12.06% 17.22% 41.44% 100.00%
PBT -1,269 -3,360 -2,108 -2,190 -1,987 -999 -2,952 -13.12%
  YoY % 62.23% -59.39% 3.74% -10.22% -98.90% 66.16% -
  Horiz. % 42.99% 113.82% 71.41% 74.19% 67.31% 33.84% 100.00%
Tax 0 0 0 -14 78 -14 67 -
  YoY % 0.00% 0.00% 0.00% -117.95% 657.14% -120.90% -
  Horiz. % 0.00% 0.00% 0.00% -20.90% 116.42% -20.90% 100.00%
NP -1,269 -3,360 -2,108 -2,204 -1,909 -1,013 -2,885 -12.79%
  YoY % 62.23% -59.39% 4.36% -15.45% -88.45% 64.89% -
  Horiz. % 43.99% 116.46% 73.07% 76.40% 66.17% 35.11% 100.00%
NP to SH -1,281 -3,360 -2,107 -2,172 -1,836 -1,004 -2,657 -11.44%
  YoY % 61.87% -59.47% 2.99% -18.30% -82.87% 62.21% -
  Horiz. % 48.21% 126.46% 79.30% 81.75% 69.10% 37.79% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 2,583 4,820 3,269 3,312 3,492 4,822 12,076 -22.66%
  YoY % -46.41% 47.45% -1.30% -5.15% -27.58% -60.07% -
  Horiz. % 21.39% 39.91% 27.07% 27.43% 28.92% 39.93% 100.00%
Net Worth 6,257 5,355 5,238 5,774 744 7,124 7,883 -3.78%
  YoY % 16.85% 2.23% -9.30% 675.54% -89.55% -9.63% -
  Horiz. % 79.37% 67.92% 66.44% 73.25% 9.44% 90.37% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,257 5,355 5,238 5,774 744 7,124 7,883 -3.78%
  YoY % 16.85% 2.23% -9.30% 675.54% -89.55% -9.63% -
  Horiz. % 79.37% 67.92% 66.44% 73.25% 9.44% 90.37% 100.00%
NOSH 224,285 169,999 180,000 164,999 15,709 135,454 134,081 8.95%
  YoY % 31.93% -5.56% 9.09% 950.31% -88.40% 1.02% -
  Horiz. % 167.28% 126.79% 134.25% 123.06% 11.72% 101.02% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -96.58 % -230.14 % -181.57 % -198.92 % -120.59 % -26.59 % -31.39 % 20.59%
  YoY % 58.03% -26.75% 8.72% -64.96% -353.52% 15.29% -
  Horiz. % 307.68% 733.16% 578.43% 633.71% 384.17% 84.71% 100.00%
ROE -20.47 % -62.75 % -40.23 % -37.61 % -246.56 % -14.09 % -33.70 % -7.97%
  YoY % 67.38% -55.98% -6.97% 84.75% -1,649.89% 58.19% -
  Horiz. % 60.74% 186.20% 119.38% 111.60% 731.63% 41.81% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.59 0.86 0.65 0.67 10.08 2.81 6.85 -33.53%
  YoY % -31.40% 32.31% -2.99% -93.35% 258.72% -58.98% -
  Horiz. % 8.61% 12.55% 9.49% 9.78% 147.15% 41.02% 100.00%
EPS -0.57 -1.98 -1.17 -1.32 -11.69 -0.74 -1.98 -18.73%
  YoY % 71.21% -69.23% 11.36% 88.71% -1,479.73% 62.63% -
  Horiz. % 28.79% 100.00% 59.09% 66.67% 590.40% 37.37% 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 0.0279 0.0315 0.0291 0.0350 0.0474 0.0526 0.0588 -11.68%
  YoY % -11.43% 8.25% -16.86% -26.16% -9.89% -10.54% -
  Horiz. % 47.45% 53.57% 49.49% 59.52% 80.61% 89.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.03 0.03 0.02 0.02 0.03 0.08 0.18 -25.81%
  YoY % 0.00% 50.00% 0.00% -33.33% -62.50% -55.56% -
  Horiz. % 16.67% 16.67% 11.11% 11.11% 16.67% 44.44% 100.00%
EPS -0.03 -0.07 -0.04 -0.04 -0.04 -0.02 -0.05 -8.16%
  YoY % 57.14% -75.00% 0.00% 0.00% -100.00% 60.00% -
  Horiz. % 60.00% 140.00% 80.00% 80.00% 80.00% 40.00% 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 0.0013 0.0011 0.0011 0.0012 0.0001 0.0014 0.0016 -3.40%
  YoY % 18.18% 0.00% -8.33% 1,100.00% -92.86% -12.50% -
  Horiz. % 81.25% 68.75% 68.75% 75.00% 6.25% 87.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1800 0.1300 0.1050 0.0900 0.0800 0.1200 0.1400 -
P/RPS 30.72 15.14 16.28 13.40 0.79 4.27 2.04 57.11%
  YoY % 102.91% -7.00% 21.49% 1,596.20% -81.50% 109.31% -
  Horiz. % 1,505.88% 742.16% 798.04% 656.86% 38.73% 209.31% 100.00%
P/EPS -31.52 -6.58 -8.97 -6.84 -0.68 -16.19 -7.06 28.31%
  YoY % -379.03% 26.64% -31.14% -905.88% 95.80% -129.32% -
  Horiz. % 446.46% 93.20% 127.05% 96.88% 9.63% 229.32% 100.00%
EY -3.17 -15.20 -11.15 -14.63 -146.09 -6.18 -14.15 -22.06%
  YoY % 79.14% -36.32% 23.79% 89.99% -2,263.92% 56.33% -
  Horiz. % 22.40% 107.42% 78.80% 103.39% 1,032.44% 43.67% 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 6.45 4.13 3.61 2.57 1.69 2.28 2.38 18.07%
  YoY % 56.17% 14.40% 40.47% 52.07% -25.88% -4.20% -
  Horiz. % 271.01% 173.53% 151.68% 107.98% 71.01% 95.80% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 27/02/12 23/02/11 23/02/10 -
Price 0.2150 0.1400 0.1200 0.0900 0.1000 0.1200 0.2200 -
P/RPS 36.70 16.30 18.60 13.40 0.99 4.27 3.21 50.07%
  YoY % 125.15% -12.37% 38.81% 1,253.54% -76.81% 33.02% -
  Horiz. % 1,143.30% 507.79% 579.44% 417.45% 30.84% 133.02% 100.00%
P/EPS -37.64 -7.08 -10.25 -6.84 -0.86 -16.19 -11.10 22.56%
  YoY % -431.64% 30.93% -49.85% -695.35% 94.69% -45.86% -
  Horiz. % 339.10% 63.78% 92.34% 61.62% 7.75% 145.86% 100.00%
EY -2.66 -14.12 -9.75 -14.63 -116.87 -6.18 -9.01 -18.39%
  YoY % 81.16% -44.82% 33.36% 87.48% -1,791.10% 31.41% -
  Horiz. % 29.52% 156.71% 108.21% 162.38% 1,297.11% 68.59% 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 7.71 4.44 4.12 2.57 2.11 2.28 3.74 12.81%
  YoY % 73.65% 7.77% 60.31% 21.80% -7.46% -39.04% -
  Horiz. % 206.15% 118.72% 110.16% 68.72% 56.42% 60.96% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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