[LAMBO] QoQ TTM Result on 31-Mar-2006 [#3]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 6.9%
YoY- -213.29%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,883 14,003 13,609 9,464 8,253 7,025 7,130 55.74%
PBT -17 -77 -308 -1,485 -1,613 -1,612 -1,435 -94.76%
Tax -31 -31 -30 -69 -55 -43 -35 -7.75%
NP -48 -108 -338 -1,554 -1,668 -1,655 -1,470 -89.72%
-
NP to SH -47 -108 -337 -1,551 -1,666 -1,654 -1,468 -89.85%
-
Tax Rate - - - - - - - -
Total Cost 13,931 14,111 13,947 11,018 9,921 8,680 8,600 37.80%
-
Net Worth 11,313 11,413 11,143 10,762 11,024 915 1,435 294.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 11,313 11,413 11,143 10,762 11,024 915 1,435 294.62%
NOSH 95,555 94,166 92,400 92,222 91,875 92,432 93,846 1.20%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -0.35% -0.77% -2.48% -16.42% -20.21% -23.56% -20.62% -
ROE -0.42% -0.95% -3.02% -14.41% -15.11% -180.75% -102.24% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.53 14.87 14.73 10.26 8.98 7.60 7.60 53.85%
EPS -0.05 -0.11 -0.36 -1.68 -1.81 -1.79 -1.56 -89.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1212 0.1206 0.1167 0.12 0.0099 0.0153 289.78%
Adjusted Per Share Value based on latest NOSH - 92,222
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.90 0.91 0.88 0.61 0.54 0.46 0.46 56.23%
EPS 0.00 -0.01 -0.02 -0.10 -0.11 -0.11 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0073 0.0074 0.0072 0.007 0.0072 0.0006 0.0009 302.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.17 0.19 0.19 0.19 0.24 0.15 0.18 -
P/RPS 1.17 1.28 1.29 1.85 2.67 1.97 2.37 -37.45%
P/EPS -345.63 -165.66 -52.09 -11.30 -13.24 -8.38 -11.51 860.13%
EY -0.29 -0.60 -1.92 -8.85 -7.56 -11.93 -8.69 -89.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.57 1.58 1.63 2.00 15.15 11.76 -75.24%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 28/08/06 25/05/06 27/02/06 28/11/05 30/08/05 -
Price 0.14 0.18 0.23 0.18 0.21 0.11 0.17 -
P/RPS 0.96 1.21 1.56 1.75 2.34 1.45 2.24 -43.06%
P/EPS -284.63 -156.94 -63.06 -10.70 -11.58 -6.15 -10.87 776.56%
EY -0.35 -0.64 -1.59 -9.34 -8.63 -16.27 -9.20 -88.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.49 1.91 1.54 1.75 11.11 11.11 -77.48%

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