Highlights

[LAMBO] YoY TTM Result on 2012-03-31 [#3]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -3.81%    YoY -     -60.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,634 1,017 1,251 1,187 2,916 8,656 9,340 -25.20%
  YoY % 60.67% -18.71% 5.39% -59.29% -66.31% -7.32% -
  Horiz. % 17.49% 10.89% 13.39% 12.71% 31.22% 92.68% 100.00%
PBT -2,939 -2,052 -2,323 -2,033 -1,194 -1,996 -5,950 -11.09%
  YoY % -43.23% 11.67% -14.26% -70.27% 40.18% 66.45% -
  Horiz. % 49.39% 34.49% 39.04% 34.17% 20.07% 33.55% 100.00%
Tax 0 0 -18 66 10 65 616 -
  YoY % 0.00% 0.00% -127.27% 560.00% -84.62% -89.45% -
  Horiz. % 0.00% 0.00% -2.92% 10.71% 1.62% 10.55% 100.00%
NP -2,939 -2,052 -2,341 -1,967 -1,184 -1,931 -5,334 -9.45%
  YoY % -43.23% 12.35% -19.01% -66.13% 38.68% 63.80% -
  Horiz. % 55.10% 38.47% 43.89% 36.88% 22.20% 36.20% 100.00%
NP to SH -2,939 -2,052 -2,313 -1,906 -1,185 -1,683 -5,175 -8.99%
  YoY % -43.23% 11.28% -21.35% -60.84% 29.59% 67.48% -
  Horiz. % 56.79% 39.65% 44.70% 36.83% 22.90% 32.52% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,573 3,069 3,592 3,154 4,100 10,587 14,674 -17.65%
  YoY % 49.01% -14.56% 13.89% -23.07% -61.27% -27.85% -
  Horiz. % 31.16% 20.91% 24.48% 21.49% 27.94% 72.15% 100.00%
Net Worth 6,687 3,995 6,803 6,975 8,664 993 8,748 -4.38%
  YoY % 67.39% -41.27% -2.46% -19.50% 772.27% -88.65% -
  Horiz. % 76.45% 45.67% 77.77% 79.73% 99.04% 11.35% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 6,687 3,995 6,803 6,975 8,664 993 8,748 -4.38%
  YoY % 67.39% -41.27% -2.46% -19.50% 772.27% -88.65% -
  Horiz. % 76.45% 45.67% 77.77% 79.73% 99.04% 11.35% 100.00%
NOSH 217,142 154,864 174,444 157,096 154,444 17,611 121,000 10.23%
  YoY % 40.21% -11.22% 11.04% 1.72% 776.93% -85.44% -
  Horiz. % 179.46% 127.99% 144.17% 129.83% 127.64% 14.56% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -179.87 % -201.77 % -187.13 % -165.71 % -40.60 % -22.31 % -57.11 % 21.06%
  YoY % 10.85% -7.82% -12.93% -308.15% -81.98% 60.94% -
  Horiz. % 314.95% 353.30% 327.67% 290.16% 71.09% 39.06% 100.00%
ROE -43.94 % -51.36 % -34.00 % -27.33 % -13.68 % -169.43 % -59.15 % -4.83%
  YoY % 14.45% -51.06% -24.41% -99.78% 91.93% -186.44% -
  Horiz. % 74.29% 86.83% 57.48% 46.20% 23.13% 286.44% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.75 0.66 0.72 0.76 1.89 49.15 7.72 -32.19%
  YoY % 13.64% -8.33% -5.26% -59.79% -96.15% 536.66% -
  Horiz. % 9.72% 8.55% 9.33% 9.84% 24.48% 636.66% 100.00%
EPS -1.35 -1.33 -1.33 -1.21 -0.77 -9.56 -4.28 -17.49%
  YoY % -1.50% 0.00% -9.92% -57.14% 91.95% -123.36% -
  Horiz. % 31.54% 31.07% 31.07% 28.27% 17.99% 223.36% 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 0.0308 0.0258 0.0390 0.0444 0.0561 0.0564 0.0723 -13.25%
  YoY % 19.38% -33.85% -12.16% -20.86% -0.53% -21.99% -
  Horiz. % 42.60% 35.68% 53.94% 61.41% 77.59% 78.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.03 0.02 0.03 0.02 0.06 0.17 0.19 -26.47%
  YoY % 50.00% -33.33% 50.00% -66.67% -64.71% -10.53% -
  Horiz. % 15.79% 10.53% 15.79% 10.53% 31.58% 89.47% 100.00%
EPS -0.06 -0.04 -0.05 -0.04 -0.02 -0.03 -0.10 -8.16%
  YoY % -50.00% 20.00% -25.00% -100.00% 33.33% 70.00% -
  Horiz. % 60.00% 40.00% 50.00% 40.00% 20.00% 30.00% 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 0.0008 0.0014 0.0014 0.0017 0.0002 0.0018 -5.28%
  YoY % 62.50% -42.86% 0.00% -17.65% 750.00% -88.89% -
  Horiz. % 72.22% 44.44% 77.78% 77.78% 94.44% 11.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.1600 0.1500 0.1000 0.1000 0.0900 0.1900 0.0800 -
P/RPS 21.26 22.84 13.94 13.23 4.77 0.39 1.04 65.32%
  YoY % -6.92% 63.85% 5.37% 177.36% 1,123.08% -62.50% -
  Horiz. % 2,044.23% 2,196.15% 1,340.38% 1,272.12% 458.65% 37.50% 100.00%
P/EPS -11.82 -11.32 -7.54 -8.24 -11.73 -1.99 -1.87 35.96%
  YoY % -4.42% -50.13% 8.50% 29.75% -489.45% -6.42% -
  Horiz. % 632.09% 605.35% 403.21% 440.64% 627.27% 106.42% 100.00%
EY -8.46 -8.83 -13.26 -12.13 -8.53 -50.29 -53.46 -26.44%
  YoY % 4.19% 33.41% -9.32% -42.20% 83.04% 5.93% -
  Horiz. % 15.82% 16.52% 24.80% 22.69% 15.96% 94.07% 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 5.19 5.81 2.56 2.25 1.60 3.37 1.11 29.30%
  YoY % -10.67% 126.95% 13.78% 40.62% -52.52% 203.60% -
  Horiz. % 467.57% 523.42% 230.63% 202.70% 144.14% 303.60% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 01/06/15 30/05/14 28/05/13 29/05/12 31/05/11 27/05/10 28/05/09 -
Price 0.1800 0.1600 0.0900 0.0900 0.0900 0.1000 0.1000 -
P/RPS 23.92 24.36 12.55 11.91 4.77 0.20 1.30 62.45%
  YoY % -1.81% 94.10% 5.37% 149.69% 2,285.00% -84.62% -
  Horiz. % 1,840.00% 1,873.85% 965.38% 916.15% 366.92% 15.38% 100.00%
P/EPS -13.30 -12.08 -6.79 -7.42 -11.73 -1.05 -2.34 33.57%
  YoY % -10.10% -77.91% 8.49% 36.74% -1,017.14% 55.13% -
  Horiz. % 568.38% 516.24% 290.17% 317.09% 501.28% 44.87% 100.00%
EY -7.52 -8.28 -14.73 -13.48 -8.53 -95.56 -42.77 -25.14%
  YoY % 9.18% 43.79% -9.27% -58.03% 91.07% -123.43% -
  Horiz. % 17.58% 19.36% 34.44% 31.52% 19.94% 223.43% 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 5.84 6.20 2.31 2.03 1.60 1.77 1.38 27.17%
  YoY % -5.81% 168.40% 13.79% 26.87% -9.60% 28.26% -
  Horiz. % 423.19% 449.28% 167.39% 147.10% 115.94% 128.26% 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
 
 

1497 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.270.00 
 PUC 0.0950.00 
 WILLOW 0.5150.00 
 IRIS 0.3350.00 
 BTECH 0.520.00 
 3A 0.790.00 
 M3TECH 0.0450.00 
 LAMBO 0.020.00 
 NETX 0.1050.00 

FEATURED POSTS

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