[LAMBO] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 12.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 6,369 10,878 13,883 12,783 12,645 7,817 6,825 -4.50%
PBT -2,144 172 2,997 2,772 2,455 889 -1,011 64.98%
Tax -162 -506 -892 -864 -763 -411 -43 141.92%
NP -2,306 -334 2,105 1,908 1,692 478 -1,054 68.45%
-
NP to SH -2,306 -334 2,105 1,908 1,692 478 -1,054 68.45%
-
Tax Rate - 294.19% 29.76% 31.17% 31.08% 46.23% - -
Total Cost 8,675 11,212 11,778 10,875 10,953 7,339 7,879 6.62%
-
Net Worth 4,181 5,312 6,036 6,173 5,985 2,394 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 4,181 5,312 6,036 6,173 5,985 2,394 0 -
NOSH 93,555 93,372 97,999 97,999 92,077 79,804 79,729 11.23%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -36.21% -3.07% 15.16% 14.93% 13.38% 6.11% -15.44% -
ROE -55.14% -6.29% 34.87% 30.90% 28.27% 19.97% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.81 11.65 14.17 13.04 13.73 9.80 8.56 -14.12%
EPS -2.46 -0.36 2.15 1.95 1.84 0.60 -1.32 51.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0569 0.0616 0.063 0.065 0.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 97,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.41 0.71 0.90 0.83 0.82 0.51 0.44 -4.59%
EPS -0.15 -0.02 0.14 0.12 0.11 0.03 -0.07 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0027 0.0034 0.0039 0.004 0.0039 0.0016 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.35 0.37 0.39 0.31 0.20 0.00 0.00 -
P/RPS 5.14 3.18 2.75 2.38 1.46 0.00 0.00 -
P/EPS -14.20 -103.44 18.16 15.92 10.88 0.00 0.00 -
EY -7.04 -0.97 5.51 6.28 9.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.83 6.50 6.33 4.92 3.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 27/02/04 30/12/03 - - - - -
Price 0.32 0.38 0.39 0.00 0.00 0.00 0.00 -
P/RPS 4.70 3.26 2.75 0.00 0.00 0.00 0.00 -
P/EPS -12.98 -106.23 18.16 0.00 0.00 0.00 0.00 -
EY -7.70 -0.94 5.51 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.16 6.68 6.33 0.00 0.00 0.00 0.00 -

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