[LAMBO] QoQ TTM Result on 31-Mar-2009 [#3]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -6.66%
YoY- -185.12%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 9,191 9,425 10,045 9,340 9,823 10,322 9,823 -4.32%
PBT -2,952 -2,307 -2,872 -5,950 -5,613 -5,589 -4,452 -23.90%
Tax 67 67 68 616 608 607 602 -76.76%
NP -2,885 -2,240 -2,804 -5,334 -5,005 -4,982 -3,850 -17.45%
-
NP to SH -2,657 -2,079 -2,611 -5,175 -4,852 -4,854 -3,804 -21.22%
-
Tax Rate - - - - - - - -
Total Cost 12,076 11,665 12,849 14,674 14,828 15,304 13,673 -7.92%
-
Net Worth 7,883 8,608 9,482 8,748 8,620 8,791 8,912 -7.83%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,883 8,608 9,482 8,748 8,620 8,791 8,912 -7.83%
NOSH 134,081 133,880 133,750 121,000 98,750 121,101 102,676 19.41%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -31.39% -23.77% -27.91% -57.11% -50.95% -48.27% -39.19% -
ROE -33.70% -24.15% -27.53% -59.15% -56.28% -55.21% -42.68% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.85 7.04 7.51 7.72 9.95 8.52 9.57 -19.93%
EPS -1.98 -1.55 -1.95 -4.28 -4.91 -4.01 -3.70 -34.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0588 0.0643 0.0709 0.0723 0.0873 0.0726 0.0868 -22.81%
Adjusted Per Share Value based on latest NOSH - 121,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.60 0.61 0.65 0.61 0.64 0.67 0.64 -4.20%
EPS -0.17 -0.13 -0.17 -0.34 -0.31 -0.32 -0.25 -22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0051 0.0056 0.0062 0.0057 0.0056 0.0057 0.0058 -8.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.12 0.06 0.08 0.08 0.25 0.19 -
P/RPS 2.04 1.70 0.80 1.04 0.80 2.93 1.99 1.66%
P/EPS -7.06 -7.73 -3.07 -1.87 -1.63 -6.24 -5.13 23.65%
EY -14.15 -12.94 -32.54 -53.46 -61.42 -16.03 -19.50 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.87 0.85 1.11 0.92 3.44 2.19 5.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 28/05/09 25/02/09 27/11/08 29/08/08 -
Price 0.22 0.14 0.12 0.10 0.19 0.15 0.18 -
P/RPS 3.21 1.99 1.60 1.30 1.91 1.76 1.88 42.71%
P/EPS -11.10 -9.02 -6.15 -2.34 -3.87 -3.74 -4.86 73.16%
EY -9.01 -11.09 -16.27 -42.77 -25.86 -26.72 -20.58 -42.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.74 2.18 1.69 1.38 2.18 2.07 2.07 48.18%

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