Highlights

[LAMBO] YoY TTM Result on 2014-03-31 [#3]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     2.61%    YoY -     11.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 64,601 12,635 1,634 1,017 1,251 1,187 2,916 60.98%
  YoY % 411.29% 673.26% 60.67% -18.71% 5.39% -59.29% -
  Horiz. % 2,215.40% 433.30% 56.04% 34.88% 42.90% 40.71% 100.00%
PBT 23,099 -1,674 -2,939 -2,052 -2,323 -2,033 -1,194 -
  YoY % 1,479.87% 43.04% -43.23% 11.67% -14.26% -70.27% -
  Horiz. % -1,934.59% 140.20% 246.15% 171.86% 194.56% 170.27% 100.00%
Tax -5,829 -3,011 0 0 -18 66 10 -
  YoY % -93.59% 0.00% 0.00% 0.00% -127.27% 560.00% -
  Horiz. % -58,290.00% -30,110.00% 0.00% 0.00% -180.00% 660.00% 100.00%
NP 17,270 -4,685 -2,939 -2,052 -2,341 -1,967 -1,184 -
  YoY % 468.62% -59.41% -43.23% 12.35% -19.01% -66.13% -
  Horiz. % -1,458.61% 395.69% 248.23% 173.31% 197.72% 166.13% 100.00%
NP to SH 17,270 -4,685 -2,939 -2,052 -2,313 -1,906 -1,185 -
  YoY % 468.62% -59.41% -43.23% 11.28% -21.35% -60.84% -
  Horiz. % -1,457.38% 395.36% 248.02% 173.16% 195.19% 160.84% 100.00%
Tax Rate 25.23 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 47,331 17,320 4,573 3,069 3,592 3,154 4,100 45.64%
  YoY % 173.27% 278.74% 49.01% -14.56% 13.89% -23.07% -
  Horiz. % 1,154.41% 422.44% 111.54% 74.85% 87.61% 76.93% 100.00%
Net Worth 97,669 53,778 6,687 3,995 6,803 6,975 8,664 45.10%
  YoY % 81.61% 704.11% 67.39% -41.27% -2.46% -19.50% -
  Horiz. % 1,127.26% 620.69% 77.19% 46.11% 78.52% 80.50% 100.00%
Dividend
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 97,669 53,778 6,687 3,995 6,803 6,975 8,664 45.10%
  YoY % 81.61% 704.11% 67.39% -41.27% -2.46% -19.50% -
  Horiz. % 1,127.26% 620.69% 77.19% 46.11% 78.52% 80.50% 100.00%
NOSH 832,649 442,624 217,142 154,864 174,444 157,096 154,444 29.55%
  YoY % 88.12% 103.84% 40.21% -11.22% 11.04% 1.72% -
  Horiz. % 539.13% 286.59% 140.60% 100.27% 112.95% 101.72% 100.00%
Ratio Analysis
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 26.73 % -37.08 % -179.87 % -201.77 % -187.13 % -165.71 % -40.60 % -
  YoY % 172.09% 79.39% 10.85% -7.82% -12.93% -308.15% -
  Horiz. % -65.84% 91.33% 443.03% 496.97% 460.91% 408.15% 100.00%
ROE 17.68 % -8.71 % -43.94 % -51.36 % -34.00 % -27.33 % -13.68 % -
  YoY % 302.99% 80.18% 14.45% -51.06% -24.41% -99.78% -
  Horiz. % -129.24% 63.67% 321.20% 375.44% 248.54% 199.78% 100.00%
Per Share
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.76 2.85 0.75 0.66 0.72 0.76 1.89 24.24%
  YoY % 172.28% 280.00% 13.64% -8.33% -5.26% -59.79% -
  Horiz. % 410.58% 150.79% 39.68% 34.92% 38.10% 40.21% 100.00%
EPS 2.07 -1.06 -1.35 -1.33 -1.33 -1.21 -0.77 -
  YoY % 295.28% 21.48% -1.50% 0.00% -9.92% -57.14% -
  Horiz. % -268.83% 137.66% 175.32% 172.73% 172.73% 157.14% 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 0.1173 0.1215 0.0308 0.0258 0.0390 0.0444 0.0561 12.00%
  YoY % -3.46% 294.48% 19.38% -33.85% -12.16% -20.86% -
  Horiz. % 209.09% 216.58% 54.90% 45.99% 69.52% 79.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.30 0.25 0.03 0.02 0.03 0.02 0.06 60.43%
  YoY % 420.00% 733.33% 50.00% -33.33% 50.00% -66.67% -
  Horiz. % 2,166.67% 416.67% 50.00% 33.33% 50.00% 33.33% 100.00%
EPS 0.35 -0.09 -0.06 -0.04 -0.05 -0.04 -0.02 -
  YoY % 488.89% -50.00% -50.00% 20.00% -25.00% -100.00% -
  Horiz. % -1,750.00% 450.00% 300.00% 200.00% 250.00% 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 0.0196 0.0108 0.0013 0.0008 0.0014 0.0014 0.0017 45.61%
  YoY % 81.48% 730.77% 62.50% -42.86% 0.00% -17.65% -
  Horiz. % 1,152.94% 635.29% 76.47% 47.06% 82.35% 82.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6850 0.1900 0.1600 0.1500 0.1000 0.1000 0.0900 -
P/RPS 8.83 6.66 21.26 22.84 13.94 13.23 4.77 9.93%
  YoY % 32.58% -68.67% -6.92% 63.85% 5.37% 177.36% -
  Horiz. % 185.12% 139.62% 445.70% 478.83% 292.24% 277.36% 100.00%
P/EPS 33.03 -17.95 -11.82 -11.32 -7.54 -8.24 -11.73 -
  YoY % 284.01% -51.86% -4.42% -50.13% 8.50% 29.75% -
  Horiz. % -281.59% 153.03% 100.77% 96.50% 64.28% 70.25% 100.00%
EY 3.03 -5.57 -8.46 -8.83 -13.26 -12.13 -8.53 -
  YoY % 154.40% 34.16% 4.19% 33.41% -9.32% -42.20% -
  Horiz. % -35.52% 65.30% 99.18% 103.52% 155.45% 142.20% 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 1.56 5.19 5.81 2.56 2.25 1.60 22.02%
  YoY % 274.36% -69.94% -10.67% 126.95% 13.78% 40.62% -
  Horiz. % 365.00% 97.50% 324.38% 363.12% 160.00% 140.62% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 29/05/12 31/05/11 -
Price 0.6000 0.2800 0.1800 0.1600 0.0900 0.0900 0.0900 -
P/RPS 7.73 9.81 23.92 24.36 12.55 11.91 4.77 7.70%
  YoY % -21.20% -58.99% -1.81% 94.10% 5.37% 149.69% -
  Horiz. % 162.05% 205.66% 501.47% 510.69% 263.10% 249.69% 100.00%
P/EPS 28.93 -26.45 -13.30 -12.08 -6.79 -7.42 -11.73 -
  YoY % 209.38% -98.87% -10.10% -77.91% 8.49% 36.74% -
  Horiz. % -246.63% 225.49% 113.38% 102.98% 57.89% 63.26% 100.00%
EY 3.46 -3.78 -7.52 -8.28 -14.73 -13.48 -8.53 -
  YoY % 191.53% 49.73% 9.18% 43.79% -9.27% -58.03% -
  Horiz. % -40.56% 44.31% 88.16% 97.07% 172.68% 158.03% 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 5.12 2.30 5.84 6.20 2.31 2.03 1.60 19.57%
  YoY % 122.61% -60.62% -5.81% 168.40% 13.79% 26.87% -
  Horiz. % 320.00% 143.75% 365.00% 387.50% 144.37% 126.87% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS