[LAMBO] QoQ TTM Result on 31-Dec-2013 [#2]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -10.55%
YoY- 2.99%
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,459 1,260 1,017 1,161 1,205 952 1,251 10.78%
PBT -3,673 -3,684 -2,052 -2,108 -1,909 -2,292 -2,323 35.68%
Tax 0 0 0 0 0 0 -18 -
NP -3,673 -3,684 -2,052 -2,108 -1,909 -2,292 -2,341 34.98%
-
NP to SH -3,673 -3,684 -2,052 -2,107 -1,906 -2,288 -2,313 36.07%
-
Tax Rate - - - - - - - -
Total Cost 5,132 4,944 3,069 3,269 3,114 3,244 3,592 26.82%
-
Net Worth 4,238 5,884 3,995 5,238 7,560 9,263 6,803 -27.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 4,238 5,884 3,995 5,238 7,560 9,263 6,803 -27.03%
NOSH 130,000 179,391 154,864 180,000 240,000 284,166 174,444 -17.78%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -251.75% -292.38% -201.77% -181.57% -158.42% -240.76% -187.13% -
ROE -86.67% -62.61% -51.36% -40.23% -25.21% -24.70% -34.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.12 0.70 0.66 0.65 0.50 0.34 0.72 34.21%
EPS -2.83 -2.05 -1.33 -1.17 -0.79 -0.81 -1.33 65.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0326 0.0328 0.0258 0.0291 0.0315 0.0326 0.039 -11.25%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.09 0.08 0.07 0.08 0.08 0.06 0.08 8.16%
EPS -0.24 -0.24 -0.13 -0.14 -0.12 -0.15 -0.15 36.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0028 0.0038 0.0026 0.0034 0.0049 0.006 0.0044 -25.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.195 0.16 0.15 0.105 0.10 0.10 0.10 -
P/RPS 17.37 22.78 22.84 16.28 19.92 29.85 13.94 15.77%
P/EPS -6.90 -7.79 -11.32 -8.97 -12.59 -12.42 -7.54 -5.73%
EY -14.49 -12.84 -8.83 -11.15 -7.94 -8.05 -13.26 6.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.98 4.88 5.81 3.61 3.17 3.07 2.56 75.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 29/08/14 30/05/14 27/02/14 29/11/13 11/10/13 28/05/13 -
Price 0.165 0.165 0.16 0.12 0.095 0.10 0.09 -
P/RPS 14.70 23.49 24.36 18.60 18.92 29.85 12.55 11.10%
P/EPS -5.84 -8.03 -12.08 -10.25 -11.96 -12.42 -6.79 -9.55%
EY -17.12 -12.45 -8.28 -9.75 -8.36 -8.05 -14.73 10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.06 5.03 6.20 4.12 3.02 3.07 2.31 68.58%

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