[LAMBO] QoQ Quarter Result on 31-Dec-2012 [#2]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 43.1%
YoY- 52.57%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 328 187 283 407 75 486 140 76.30%
PBT -24 -1,023 -629 -233 -407 -1,054 -496 -86.69%
Tax 0 0 0 0 0 -18 4 -
NP -24 -1,023 -629 -233 -407 -1,072 -492 -86.62%
-
NP to SH -24 -1,023 -628 -231 -406 -1,048 -487 -86.53%
-
Tax Rate - - - - - - - -
Total Cost 352 1,210 912 640 482 1,558 632 -32.28%
-
Net Worth 7,560 9,263 6,803 5,774 5,621 5,928 6,975 5.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 7,560 9,263 6,803 5,774 5,621 5,928 6,975 5.51%
NOSH 240,000 284,166 174,444 164,999 156,153 156,417 157,096 32.61%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.32% -547.06% -222.26% -57.25% -542.67% -220.58% -351.43% -
ROE -0.32% -11.04% -9.23% -4.00% -7.22% -17.68% -6.98% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.14 0.07 0.16 0.25 0.05 0.31 0.09 34.21%
EPS -0.01 -0.36 -0.36 -0.14 -0.26 -0.67 -0.31 -89.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0326 0.039 0.035 0.036 0.0379 0.0444 -20.43%
Adjusted Per Share Value based on latest NOSH - 164,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.02 0.01 0.02 0.03 0.00 0.03 0.01 58.67%
EPS 0.00 -0.07 -0.04 -0.02 -0.03 -0.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0049 0.006 0.0044 0.0038 0.0037 0.0038 0.0045 5.83%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.10 0.10 0.10 0.09 0.09 0.10 0.10 -
P/RPS 73.17 151.96 61.64 36.49 187.38 32.18 112.21 -24.78%
P/EPS -1,000.00 -27.78 -27.78 -64.29 -34.62 -14.93 -32.26 884.72%
EY -0.10 -3.60 -3.60 -1.56 -2.89 -6.70 -3.10 -89.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 3.07 2.56 2.57 2.50 2.64 2.25 25.64%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 11/10/13 28/05/13 27/02/13 30/11/12 30/08/12 29/05/12 -
Price 0.095 0.10 0.09 0.09 0.09 0.10 0.09 -
P/RPS 69.51 151.96 55.48 36.49 187.38 32.18 100.99 -22.02%
P/EPS -950.00 -27.78 -25.00 -64.29 -34.62 -14.93 -29.03 920.93%
EY -0.11 -3.60 -4.00 -1.56 -2.89 -6.70 -3.44 -89.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.07 2.31 2.57 2.50 2.64 2.03 30.28%

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