[LAMBO] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 69.21%
YoY- 77.07%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,194 10,130 8,168 13,609 10,477 9,584 6,592 24.85%
PBT -838 -360 -412 -308 -1,056 -942 -1,336 -26.74%
Tax -74 -42 -40 -30 -42 -40 -36 61.73%
NP -913 -402 -452 -338 -1,098 -982 -1,372 -23.79%
-
NP to SH -910 -398 -452 -337 -1,094 -978 -1,368 -23.81%
-
Tax Rate - - - - - - - -
Total Cost 10,107 10,532 8,620 13,947 11,575 10,566 7,964 17.23%
-
Net Worth 10,581 11,219 11,413 11,101 10,887 11,284 915 412.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 10,581 11,219 11,413 11,101 10,887 11,284 915 412.13%
NOSH 93,561 94,761 94,166 92,051 93,295 94,038 92,432 0.81%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -9.93% -3.97% -5.53% -2.48% -10.49% -10.25% -20.81% -
ROE -8.61% -3.55% -3.96% -3.04% -10.05% -8.67% -149.49% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 9.83 10.69 8.67 14.78 11.23 10.19 7.13 23.89%
EPS -0.97 -0.42 -0.48 -0.36 -1.17 -1.04 -1.48 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1131 0.1184 0.1212 0.1206 0.1167 0.12 0.0099 407.99%
Adjusted Per Share Value based on latest NOSH - 92,400
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.60 0.66 0.53 0.88 0.68 0.62 0.43 24.89%
EPS -0.06 -0.03 -0.03 -0.02 -0.07 -0.06 -0.09 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.0073 0.0074 0.0072 0.0071 0.0073 0.0006 410.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.17 0.17 0.19 0.19 0.19 0.24 0.15 -
P/RPS 1.73 1.59 2.19 1.29 1.69 2.35 2.10 -12.13%
P/EPS -17.47 -40.48 -39.58 -51.90 -16.19 -23.08 -10.14 43.76%
EY -5.73 -2.47 -2.53 -1.93 -6.18 -4.33 -9.87 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.44 1.57 1.58 1.63 2.00 15.15 -78.62%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 13/02/07 29/11/06 28/08/06 25/05/06 27/02/06 28/11/05 -
Price 0.20 0.14 0.18 0.23 0.18 0.21 0.11 -
P/RPS 2.04 1.31 2.08 1.56 1.60 2.06 1.54 20.63%
P/EPS -20.55 -33.33 -37.50 -62.82 -15.34 -20.19 -7.43 97.15%
EY -4.87 -3.00 -2.67 -1.59 -6.52 -4.95 -13.45 -49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.18 1.49 1.91 1.54 1.75 11.11 -70.64%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment