[LAMBO] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 27.95%
YoY- 31.36%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,374 2,133 7,454 10,045 9,823 9,925 13,609 -31.73%
PBT -2,369 -1,586 -2,266 -2,872 -4,452 -1,000 -308 40.45%
Tax -164 213 -12 68 602 -117 -30 32.69%
NP -2,533 -1,373 -2,278 -2,804 -3,850 -1,117 -338 39.84%
-
NP to SH -2,438 -1,340 -2,151 -2,611 -3,804 -1,117 -337 39.02%
-
Tax Rate - - - - - - - -
Total Cost 3,907 3,506 9,732 12,849 13,673 11,042 13,947 -19.09%
-
Net Worth 6,001 8,280 7,295 9,074 8,724 10,071 11,101 -9.73%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 6,001 8,280 7,295 9,074 8,724 10,071 11,101 -9.73%
NOSH 156,282 155,641 133,137 127,990 102,761 93,083 92,051 9.21%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -184.35% -64.37% -30.56% -27.91% -39.19% -11.25% -2.48% -
ROE -40.63% -16.18% -29.48% -28.77% -43.60% -11.09% -3.04% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.88 1.37 5.60 7.85 9.56 10.66 14.78 -37.48%
EPS -1.56 -0.94 -1.61 -2.04 -3.68 -1.20 -0.36 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0532 0.0548 0.0709 0.0849 0.1082 0.1206 -17.35%
Adjusted Per Share Value based on latest NOSH - 133,750
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.09 0.14 0.48 0.65 0.64 0.64 0.88 -31.59%
EPS -0.16 -0.09 -0.14 -0.17 -0.25 -0.07 -0.02 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0039 0.0054 0.0047 0.0059 0.0057 0.0065 0.0072 -9.70%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.10 0.085 0.08 0.06 0.19 0.18 0.19 -
P/RPS 11.37 6.20 1.43 0.76 1.99 1.69 1.29 43.67%
P/EPS -6.41 -9.87 -4.95 -2.94 -5.13 -15.00 -51.90 -29.40%
EY -15.60 -10.13 -20.20 -34.00 -19.48 -6.67 -1.93 41.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.60 1.46 0.85 2.24 1.66 1.58 8.64%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 27/08/07 28/08/06 -
Price 0.10 0.09 0.08 0.12 0.18 0.11 0.23 -
P/RPS 11.37 6.57 1.43 1.53 1.88 1.03 1.56 39.20%
P/EPS -6.41 -10.45 -4.95 -5.88 -4.86 -9.17 -62.82 -31.61%
EY -15.60 -9.57 -20.20 -17.00 -20.57 -10.91 -1.59 46.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.69 1.46 1.69 2.12 1.02 1.91 5.26%

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