[LAMBO] QoQ Quarter Result on 30-Sep-2010 [#1]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 28.53%
YoY- 71.24%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 298 536 659 638 1,083 1,429 2,405 -75.24%
PBT -718 -450 -167 -251 -326 -255 -743 -2.26%
Tax 211 16 -7 -7 8 -8 -6 -
NP -507 -434 -174 -258 -318 -263 -749 -22.96%
-
NP to SH -516 -417 -149 -258 -361 -236 -657 -14.91%
-
Tax Rate - - - - - - - -
Total Cost 805 970 833 896 1,401 1,692 3,154 -59.86%
-
Net Worth 8,561 8,664 7,124 7,251 8,233 993 7,883 5.67%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 8,561 8,664 7,124 7,251 8,233 993 7,883 5.67%
NOSH 156,800 154,444 135,454 135,789 137,222 17,611 134,081 11.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -170.13% -80.97% -26.40% -40.44% -29.36% -18.40% -31.14% -
ROE -6.03% -4.81% -2.09% -3.56% -4.38% -23.76% -8.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.19 0.35 0.49 0.47 0.79 8.11 1.79 -77.67%
EPS -0.34 -0.27 -0.11 -0.19 -0.27 -1.34 -0.49 -21.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0546 0.0561 0.0526 0.0534 0.06 0.0564 0.0588 -4.83%
Adjusted Per Share Value based on latest NOSH - 135,789
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.02 0.03 0.04 0.04 0.07 0.09 0.16 -75.09%
EPS -0.03 -0.03 -0.01 -0.02 -0.02 -0.02 -0.04 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0056 0.0046 0.0047 0.0053 0.0006 0.0051 6.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.085 0.09 0.12 0.06 0.08 0.19 0.14 -
P/RPS 44.72 25.93 24.67 12.77 10.14 2.34 7.81 221.08%
P/EPS -25.83 -33.33 -109.09 -31.58 -30.41 -14.18 -28.57 -6.51%
EY -3.87 -3.00 -0.92 -3.17 -3.29 -7.05 -3.50 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.60 2.28 1.12 1.33 3.37 2.38 -24.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 23/02/11 24/11/10 30/08/10 27/05/10 23/02/10 -
Price 0.09 0.09 0.12 0.08 0.08 0.10 0.22 -
P/RPS 47.36 25.93 24.67 17.03 10.14 1.23 12.27 146.67%
P/EPS -27.35 -33.33 -109.09 -42.11 -30.41 -7.46 -44.90 -28.20%
EY -3.66 -3.00 -0.92 -2.38 -3.29 -13.40 -2.23 39.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.60 2.28 1.50 1.33 1.77 3.74 -42.13%

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