[LAMBO] QoQ Quarter Result on 30-Sep-2003 [#1]

Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 30.99%
YoY--%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 3,031 1,224 1,378 2,389 1,378 5,733 4,383 -21.81%
PBT 2,069 -1,250 -783 -70 -41 1,065 2,042 0.88%
Tax 38 -13 -20 -28 -101 -356 -406 -
NP 2,107 -1,263 -803 -98 -142 709 1,636 18.39%
-
NP to SH 2,107 -1,263 -803 -98 -142 709 1,636 18.39%
-
Tax Rate -1.84% - - - - 33.43% 19.88% -
Total Cost 924 2,487 2,181 2,487 1,520 5,024 2,747 -51.66%
-
Net Worth 4,274 4,181 5,312 6,036 6,173 5,985 2,394 47.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 4,274 4,181 5,312 6,036 6,173 5,985 2,394 47.21%
NOSH 93,319 93,555 93,372 97,999 97,999 92,077 79,804 11.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 69.52% -103.19% -58.27% -4.10% -10.30% 12.37% 37.33% -
ROE 49.30% -30.20% -15.11% -1.62% -2.30% 11.85% 68.33% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.25 1.31 1.48 2.44 1.41 6.23 5.49 -29.51%
EPS 2.26 -1.35 -0.86 -0.10 -0.15 0.77 2.05 6.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0447 0.0569 0.0616 0.063 0.065 0.03 32.61%
Adjusted Per Share Value based on latest NOSH - 97,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.20 0.08 0.09 0.16 0.09 0.37 0.28 -20.11%
EPS 0.14 -0.08 -0.05 -0.01 -0.01 0.05 0.11 17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0027 0.0034 0.0039 0.004 0.0039 0.0016 45.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.28 0.35 0.37 0.39 0.31 0.20 0.00 -
P/RPS 8.62 26.75 25.07 16.00 22.05 3.21 0.00 -
P/EPS 12.40 -25.93 -43.02 -390.00 -213.94 25.97 0.00 -
EY 8.06 -3.86 -2.32 -0.26 -0.47 3.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.11 7.83 6.50 6.33 4.92 3.08 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 24/05/04 27/02/04 30/12/03 27/08/03 30/05/03 28/02/03 -
Price 0.25 0.32 0.38 0.39 0.47 0.23 0.30 -
P/RPS 7.70 24.46 25.75 16.00 33.43 3.69 5.46 25.78%
P/EPS 11.07 -23.70 -44.19 -390.00 -324.37 29.87 14.63 -16.97%
EY 9.03 -4.22 -2.26 -0.26 -0.31 3.35 6.83 20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.46 7.16 6.68 6.33 7.46 3.54 10.00 -33.22%

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