[LAMBO] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 27.95%
YoY- 31.36%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,494 9,884 10,148 10,045 10,346 11,592 12,628 -23.24%
PBT -2,585 -3,368 -3,764 -2,872 -3,753 -3,208 -6,024 -43.13%
Tax -28 -24 -24 68 -22 -22 -20 25.17%
NP -2,613 -3,392 -3,788 -2,804 -3,776 -3,230 -6,044 -42.85%
-
NP to SH -2,386 -3,108 -3,588 -2,611 -3,624 -3,016 -5,716 -44.17%
-
Tax Rate - - - - - - - -
Total Cost 11,107 13,276 13,936 12,849 14,122 14,822 18,672 -29.29%
-
Net Worth 7,534 7,877 8,608 9,074 5,712 9,751 8,791 -9.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 7,534 7,877 8,608 9,074 5,712 9,751 8,791 -9.78%
NOSH 133,582 133,965 133,880 127,990 79,011 111,703 121,101 6.76%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -30.76% -34.32% -37.33% -27.91% -36.49% -27.86% -47.86% -
ROE -31.68% -39.46% -41.68% -28.77% -63.44% -30.93% -65.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 6.36 7.38 7.58 7.85 13.10 10.38 10.43 -28.11%
EPS -1.79 -2.32 -2.68 -2.04 -4.59 -2.70 -4.72 -47.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0588 0.0643 0.0709 0.0723 0.0873 0.0726 -15.50%
Adjusted Per Share Value based on latest NOSH - 133,750
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.55 0.64 0.66 0.65 0.67 0.75 0.82 -23.39%
EPS -0.15 -0.20 -0.23 -0.17 -0.24 -0.20 -0.37 -45.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.0051 0.0056 0.0059 0.0037 0.0063 0.0057 -9.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.19 0.14 0.12 0.06 0.08 0.08 0.25 -
P/RPS 2.99 1.90 1.58 0.76 0.61 0.77 2.40 15.79%
P/EPS -10.63 -6.03 -4.48 -2.94 -1.74 -2.96 -5.30 59.10%
EY -9.40 -16.57 -22.33 -34.00 -57.33 -33.75 -18.88 -37.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 2.38 1.87 0.85 1.11 0.92 3.44 -1.36%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 -
Price 0.10 0.22 0.14 0.12 0.10 0.19 0.15 -
P/RPS 1.57 2.98 1.85 1.53 0.76 1.83 1.44 5.93%
P/EPS -5.60 -9.48 -5.22 -5.88 -2.18 -7.04 -3.18 45.87%
EY -17.87 -10.55 -19.14 -17.00 -45.87 -14.21 -31.47 -31.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 3.74 2.18 1.69 1.38 2.18 2.07 -9.92%

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