[LAMBO] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- 6.11%
View:
Show?
Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,040 1,745 1,260 951 1,374 2,133 7,454 1.26%
PBT -6,395 -1,248 -3,685 -2,293 -2,369 -1,586 -2,266 18.85%
Tax -1,828 0 0 0 -164 213 -12 130.92%
NP -8,223 -1,248 -3,685 -2,293 -2,533 -1,373 -2,278 23.83%
-
NP to SH -8,223 -1,260 -3,685 -2,289 -2,438 -1,340 -2,151 25.01%
-
Tax Rate - - - - - - - -
Total Cost 16,263 2,993 4,945 3,244 3,907 3,506 9,732 8.92%
-
Net Worth 49,377 5,766 5,867 5,653 6,001 8,280 7,295 37.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 49,377 5,766 5,867 5,653 6,001 8,280 7,295 37.49%
NOSH 395,336 213,559 178,883 173,409 156,282 155,641 133,137 19.86%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -102.28% -71.52% -292.46% -241.11% -184.35% -64.37% -30.56% -
ROE -16.65% -21.85% -62.80% -40.49% -40.63% -16.18% -29.48% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.03 0.82 0.70 0.55 0.88 1.37 5.60 -15.54%
EPS -2.08 -0.59 -2.06 -1.32 -1.56 -0.94 -1.61 4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.027 0.0328 0.0326 0.0384 0.0532 0.0548 14.70%
Adjusted Per Share Value based on latest NOSH - 284,166
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.52 0.11 0.08 0.06 0.09 0.14 0.48 1.34%
EPS -0.53 -0.08 -0.24 -0.15 -0.16 -0.09 -0.14 24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0037 0.0038 0.0037 0.0039 0.0054 0.0047 37.70%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.18 0.32 0.16 0.10 0.10 0.085 0.08 -
P/RPS 8.85 39.16 22.72 18.23 11.37 6.20 1.43 35.46%
P/EPS -8.65 -54.24 -7.77 -7.58 -6.41 -9.87 -4.95 9.73%
EY -11.56 -1.84 -12.88 -13.20 -15.60 -10.13 -20.20 -8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 11.85 4.88 3.07 2.60 1.60 1.46 -0.22%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 11/10/13 30/08/12 26/08/11 30/08/10 -
Price 0.23 0.26 0.165 0.10 0.10 0.09 0.08 -
P/RPS 11.31 31.82 23.43 18.23 11.37 6.57 1.43 41.10%
P/EPS -11.06 -44.07 -8.01 -7.58 -6.41 -10.45 -4.95 14.32%
EY -9.04 -2.27 -12.48 -13.20 -15.60 -9.57 -20.20 -12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 9.63 5.03 3.07 2.60 1.69 1.46 3.92%

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