[LAMBO] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 28.51%
YoY- -68.04%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 8,168 13,609 10,477 9,584 6,592 7,262 7,365 7.13%
PBT -412 -308 -1,056 -942 -1,336 -1,440 -989 -44.19%
Tax -40 -30 -42 -40 -36 -30 5 -
NP -452 -338 -1,098 -982 -1,372 -1,470 -984 -40.43%
-
NP to SH -452 -337 -1,094 -978 -1,368 -1,470 -984 -40.43%
-
Tax Rate - - - - - - - -
Total Cost 8,620 13,947 11,575 10,566 7,964 8,732 8,349 2.15%
-
Net Worth 11,413 11,101 10,887 11,284 915 1,423 2,410 181.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 11,413 11,101 10,887 11,284 915 1,423 2,410 181.73%
NOSH 94,166 92,051 93,295 94,038 92,432 93,037 93,417 0.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -5.53% -2.48% -10.49% -10.25% -20.81% -20.24% -13.36% -
ROE -3.96% -3.04% -10.05% -8.67% -149.49% -103.27% -40.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.67 14.78 11.23 10.19 7.13 7.81 7.88 6.57%
EPS -0.48 -0.36 -1.17 -1.04 -1.48 -1.58 -1.05 -40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1212 0.1206 0.1167 0.12 0.0099 0.0153 0.0258 180.22%
Adjusted Per Share Value based on latest NOSH - 91,875
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.53 0.88 0.68 0.62 0.43 0.47 0.48 6.82%
EPS -0.03 -0.02 -0.07 -0.06 -0.09 -0.10 -0.06 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0074 0.0072 0.0071 0.0073 0.0006 0.0009 0.0016 177.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.19 0.19 0.19 0.24 0.15 0.18 0.33 -
P/RPS 2.19 1.29 1.69 2.35 2.10 2.31 4.19 -35.08%
P/EPS -39.58 -51.90 -16.19 -23.08 -10.14 -11.39 -31.33 16.84%
EY -2.53 -1.93 -6.18 -4.33 -9.87 -8.78 -3.19 -14.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.58 1.63 2.00 15.15 11.76 12.79 -75.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 25/05/06 27/02/06 28/11/05 30/08/05 09/06/05 -
Price 0.18 0.23 0.18 0.21 0.11 0.17 0.17 -
P/RPS 2.08 1.56 1.60 2.06 1.54 2.18 2.16 -2.48%
P/EPS -37.50 -62.82 -15.34 -20.19 -7.43 -10.76 -16.14 75.33%
EY -2.67 -1.59 -6.52 -4.95 -13.45 -9.29 -6.20 -42.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.91 1.54 1.75 11.11 11.11 6.59 -62.85%

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