[LAMBO] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 62.43%
YoY- -277.04%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 10,045 7,760 5,796 3,157 9,823 8,243 5,796 44.33%
PBT -2,872 -2,815 -1,604 -1,506 -4,452 -1,317 -443 248.08%
Tax 68 -17 -11 -5 602 -31 -17 -
NP -2,804 -2,832 -1,615 -1,511 -3,850 -1,348 -460 234.06%
-
NP to SH -2,611 -2,718 -1,508 -1,429 -3,804 -1,347 -460 218.53%
-
Tax Rate - - - - - - - -
Total Cost 12,849 10,592 7,411 4,668 13,673 9,591 6,256 61.64%
-
Net Worth 9,074 5,712 9,751 8,791 8,724 12,341 9,641 -3.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 9,074 5,712 9,751 8,791 8,724 12,341 9,641 -3.96%
NOSH 127,990 79,011 111,703 121,101 102,761 121,351 93,877 22.97%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -27.91% -36.49% -27.86% -47.86% -39.19% -16.35% -7.94% -
ROE -28.77% -47.58% -15.46% -16.25% -43.60% -10.91% -4.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.85 9.82 5.19 2.61 9.56 6.79 6.17 17.43%
EPS -2.04 -3.44 -1.35 -1.18 -3.68 -1.11 -0.49 159.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0723 0.0873 0.0726 0.0849 0.1017 0.1027 -21.90%
Adjusted Per Share Value based on latest NOSH - 121,101
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.65 0.50 0.38 0.20 0.64 0.54 0.38 43.07%
EPS -0.17 -0.18 -0.10 -0.09 -0.25 -0.09 -0.03 218.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0059 0.0037 0.0063 0.0057 0.0057 0.008 0.0063 -4.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.06 0.08 0.08 0.25 0.19 0.19 0.17 -
P/RPS 0.76 0.81 1.54 9.59 1.99 2.80 2.75 -57.60%
P/EPS -2.94 -2.33 -5.93 -21.19 -5.13 -17.12 -34.69 -80.73%
EY -34.00 -43.00 -16.88 -4.72 -19.48 -5.84 -2.88 419.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.11 0.92 3.44 2.24 1.87 1.66 -36.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 26/05/08 27/02/08 -
Price 0.12 0.10 0.19 0.15 0.18 0.25 0.17 -
P/RPS 1.53 1.02 3.66 5.75 1.88 3.68 2.75 -32.37%
P/EPS -5.88 -2.91 -14.07 -12.71 -4.86 -22.52 -34.69 -69.40%
EY -17.00 -34.40 -7.11 -7.87 -20.57 -4.44 -2.88 226.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.38 2.18 2.07 2.12 2.46 1.66 1.20%

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