[LAMBO] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -115.87%
YoY- -169.87%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 7,386 8,022 6,369 10,878 13,883 12,783 12,645 -30.05%
PBT -121 -34 -2,144 172 2,997 2,772 2,455 -
Tax 4 -23 -162 -506 -892 -864 -763 -
NP -117 -57 -2,306 -334 2,105 1,908 1,692 -
-
NP to SH -115 -57 -2,306 -334 2,105 1,908 1,692 -
-
Tax Rate - - - 294.19% 29.76% 31.17% 31.08% -
Total Cost 7,503 8,079 8,675 11,212 11,778 10,875 10,953 -22.23%
-
Net Worth 3,652 4,274 4,181 5,312 6,036 6,173 5,985 -27.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 3,652 4,274 4,181 5,312 6,036 6,173 5,985 -27.99%
NOSH 91,764 93,319 93,555 93,372 97,999 97,999 92,077 -0.22%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.58% -0.71% -36.21% -3.07% 15.16% 14.93% 13.38% -
ROE -3.15% -1.33% -55.14% -6.29% 34.87% 30.90% 28.27% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.05 8.60 6.81 11.65 14.17 13.04 13.73 -29.88%
EPS -0.13 -0.06 -2.46 -0.36 2.15 1.95 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0458 0.0447 0.0569 0.0616 0.063 0.065 -27.82%
Adjusted Per Share Value based on latest NOSH - 93,372
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.48 0.52 0.41 0.71 0.90 0.83 0.82 -29.95%
EPS -0.01 0.00 -0.15 -0.02 0.14 0.12 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0028 0.0027 0.0035 0.0039 0.004 0.0039 -27.58%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.23 0.28 0.35 0.37 0.39 0.31 0.20 -
P/RPS 2.86 3.26 5.14 3.18 2.75 2.38 1.46 56.36%
P/EPS -183.53 -458.41 -14.20 -103.44 18.16 15.92 10.88 -
EY -0.54 -0.22 -7.04 -0.97 5.51 6.28 9.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.78 6.11 7.83 6.50 6.33 4.92 3.08 51.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 24/05/04 27/02/04 30/12/03 - - -
Price 0.26 0.25 0.32 0.38 0.39 0.00 0.00 -
P/RPS 3.23 2.91 4.70 3.26 2.75 0.00 0.00 -
P/EPS -207.47 -409.30 -12.98 -106.23 18.16 0.00 0.00 -
EY -0.48 -0.24 -7.70 -0.94 5.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.53 5.46 7.16 6.68 6.33 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