[LAMBO] QoQ Quarter Result on 30-Sep-2004 [#1]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -107.4%
YoY- -59.18%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,738 1,855 1,916 1,753 3,031 1,224 1,378 16.75%
PBT -698 -449 -136 -157 2,069 -1,250 -783 -7.38%
Tax -34 2 1 -1 38 -13 -20 42.48%
NP -732 -447 -135 -158 2,107 -1,263 -803 -5.99%
-
NP to SH -732 -447 -135 -156 2,107 -1,263 -803 -5.99%
-
Tax Rate - - - - -1.84% - - -
Total Cost 2,470 2,302 2,051 1,911 924 2,487 2,181 8.65%
-
Net Worth 1,435 2,402 3,442 3,652 4,274 4,181 5,312 -58.24%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,435 2,402 3,442 3,652 4,274 4,181 5,312 -58.24%
NOSH 93,846 93,125 96,428 91,764 93,319 93,555 93,372 0.33%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -42.12% -24.10% -7.05% -9.01% 69.52% -103.19% -58.27% -
ROE -50.98% -18.60% -3.92% -4.27% 49.30% -30.20% -15.11% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 1.85 1.99 1.99 1.91 3.25 1.31 1.48 16.05%
EPS -0.78 -0.48 -0.14 -0.17 2.26 -1.35 -0.86 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0153 0.0258 0.0357 0.0398 0.0458 0.0447 0.0569 -58.37%
Adjusted Per Share Value based on latest NOSH - 91,764
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.11 0.12 0.12 0.11 0.20 0.08 0.09 14.32%
EPS -0.05 -0.03 -0.01 -0.01 0.14 -0.08 -0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0009 0.0016 0.0022 0.0024 0.0028 0.0027 0.0034 -58.80%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.18 0.33 0.30 0.23 0.28 0.35 0.37 -
P/RPS 9.72 16.57 15.10 12.04 8.62 26.75 25.07 -46.85%
P/EPS -23.08 -68.75 -214.29 -135.29 12.40 -25.93 -43.02 -33.99%
EY -4.33 -1.45 -0.47 -0.74 8.06 -3.86 -2.32 51.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.76 12.79 8.40 5.78 6.11 7.83 6.50 48.53%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 09/06/05 21/02/05 30/11/04 30/08/04 24/05/04 27/02/04 -
Price 0.17 0.17 0.40 0.26 0.25 0.32 0.38 -
P/RPS 9.18 8.53 20.13 13.61 7.70 24.46 25.75 -49.75%
P/EPS -21.79 -35.42 -285.71 -152.94 11.07 -23.70 -44.19 -37.61%
EY -4.59 -2.82 -0.35 -0.65 9.03 -4.22 -2.26 60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.11 6.59 11.20 6.53 5.46 7.16 6.68 40.41%

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