[LAMBO] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 33.39%
YoY- 2.4%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 951 1,020 964 300 1,374 1,184 1,498 -26.15%
PBT -2,293 -1,693 -1,280 -1,628 -2,369 -1,752 -1,636 25.26%
Tax 0 0 0 0 -164 -194 -302 -
NP -2,293 -1,693 -1,280 -1,628 -2,533 -1,946 -1,938 11.87%
-
NP to SH -2,289 -1,688 -1,274 -1,624 -2,438 -1,852 -1,806 17.13%
-
Tax Rate - - - - - - - -
Total Cost 3,244 2,713 2,244 1,928 3,907 3,130 3,436 -3.76%
-
Net Worth 5,653 6,763 5,573 5,621 6,001 6,929 745 286.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 5,653 6,763 5,573 5,621 6,001 6,929 745 286.62%
NOSH 173,409 173,424 159,249 156,153 156,282 156,067 15,731 396.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -241.11% -166.01% -132.78% -542.67% -184.35% -164.41% -129.37% -
ROE -40.49% -24.96% -22.86% -28.89% -40.63% -26.73% -242.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.55 0.59 0.61 0.19 0.88 0.76 9.52 -85.08%
EPS -1.32 -0.97 -0.80 -1.04 -1.56 -1.19 -11.48 -76.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.039 0.035 0.036 0.0384 0.0444 0.0474 -22.10%
Adjusted Per Share Value based on latest NOSH - 156,153
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.06 0.07 0.06 0.02 0.09 0.08 0.10 -28.88%
EPS -0.15 -0.11 -0.08 -0.11 -0.16 -0.12 -0.12 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0044 0.0036 0.0036 0.0039 0.0045 0.0005 280.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.10 0.10 0.09 0.09 0.10 0.10 0.08 -
P/RPS 18.23 17.00 14.87 46.85 11.37 13.18 0.84 679.50%
P/EPS -7.58 -10.27 -11.25 -8.65 -6.41 -8.43 -0.70 390.16%
EY -13.20 -9.73 -8.89 -11.56 -15.60 -11.87 -143.50 -79.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.56 2.57 2.50 2.60 2.25 1.69 48.93%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 11/10/13 28/05/13 27/02/13 30/11/12 30/08/12 29/05/12 27/02/12 -
Price 0.10 0.09 0.09 0.09 0.10 0.09 0.10 -
P/RPS 18.23 15.30 14.87 46.85 11.37 11.86 1.05 571.66%
P/EPS -7.58 -9.25 -11.25 -8.65 -6.41 -7.58 -0.87 323.97%
EY -13.20 -10.81 -8.89 -11.56 -15.60 -13.19 -114.80 -76.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.31 2.57 2.50 2.60 2.03 2.11 28.43%

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