[LAMBO] QoQ Quarter Result on 30-Jun-2005 [#4]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -63.76%
YoY- -134.74%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,066 3,144 1,648 1,738 1,855 1,916 1,753 45.21%
PBT -321 -137 -334 -698 -449 -136 -157 61.16%
Tax -12 -11 -9 -34 2 1 -1 424.94%
NP -333 -148 -343 -732 -447 -135 -158 64.45%
-
NP to SH -332 -147 -342 -732 -447 -135 -156 65.52%
-
Tax Rate - - - - - - - -
Total Cost 3,399 3,292 1,991 2,470 2,302 2,051 1,911 46.85%
-
Net Worth 10,762 11,024 915 1,435 2,402 3,442 3,652 105.68%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 10,762 11,024 915 1,435 2,402 3,442 3,652 105.68%
NOSH 92,222 91,875 92,432 93,846 93,125 96,428 91,764 0.33%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -10.86% -4.71% -20.81% -42.12% -24.10% -7.05% -9.01% -
ROE -3.08% -1.33% -37.37% -50.98% -18.60% -3.92% -4.27% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.32 3.42 1.78 1.85 1.99 1.99 1.91 44.61%
EPS -0.36 -0.16 -0.37 -0.78 -0.48 -0.14 -0.17 64.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.12 0.0099 0.0153 0.0258 0.0357 0.0398 104.99%
Adjusted Per Share Value based on latest NOSH - 93,846
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 0.20 0.20 0.11 0.11 0.12 0.12 0.11 49.02%
EPS -0.02 -0.01 -0.02 -0.05 -0.03 -0.01 -0.01 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.0072 0.0006 0.0009 0.0016 0.0022 0.0024 104.27%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.24 0.15 0.18 0.33 0.30 0.23 -
P/RPS 5.72 7.01 8.41 9.72 16.57 15.10 12.04 -39.14%
P/EPS -52.78 -150.00 -40.54 -23.08 -68.75 -214.29 -135.29 -46.63%
EY -1.89 -0.67 -2.47 -4.33 -1.45 -0.47 -0.74 86.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.00 15.15 11.76 12.79 8.40 5.78 -57.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 28/11/05 30/08/05 09/06/05 21/02/05 30/11/04 -
Price 0.18 0.21 0.11 0.17 0.17 0.40 0.26 -
P/RPS 5.41 6.14 6.17 9.18 8.53 20.13 13.61 -45.96%
P/EPS -50.00 -131.25 -29.73 -21.79 -35.42 -285.71 -152.94 -52.57%
EY -2.00 -0.76 -3.36 -4.59 -2.82 -0.35 -0.65 111.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.75 11.11 11.11 6.59 11.20 6.53 -61.86%

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