[LAMBO] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 13.38%
YoY- -3.05%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 964 1,498 2,596 9,884 11,592 11,592 10,130 -32.40%
PBT -1,280 -1,636 -838 -3,368 -3,208 -886 -360 23.51%
Tax 0 -302 -26 -24 -22 -34 -42 -
NP -1,280 -1,938 -864 -3,392 -3,230 -920 -402 21.27%
-
NP to SH -1,274 -1,806 -814 -3,108 -3,016 -920 -398 21.37%
-
Tax Rate - - - - - - - -
Total Cost 2,244 3,436 3,460 13,276 14,822 12,512 10,532 -22.69%
-
Net Worth 5,573 745 7,136 7,877 9,751 9,641 11,219 -10.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 5,573 745 7,136 7,877 9,751 9,641 11,219 -10.99%
NOSH 159,249 15,731 135,666 133,965 111,703 93,877 94,761 9.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -132.78% -129.37% -33.28% -34.32% -27.86% -7.94% -3.97% -
ROE -22.86% -242.19% -11.41% -39.46% -30.93% -9.54% -3.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.61 9.52 1.91 7.38 10.38 12.35 10.69 -37.92%
EPS -0.80 -11.48 -0.60 -2.32 -2.70 -0.98 -0.42 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.0474 0.0526 0.0588 0.0873 0.1027 0.1184 -18.36%
Adjusted Per Share Value based on latest NOSH - 134,081
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.06 0.10 0.17 0.64 0.75 0.75 0.66 -32.92%
EPS -0.08 -0.12 -0.05 -0.20 -0.20 -0.06 -0.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.0005 0.0046 0.0051 0.0063 0.0063 0.0073 -11.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.08 0.12 0.14 0.08 0.17 0.17 -
P/RPS 14.87 0.84 6.27 1.90 0.77 1.38 1.59 45.10%
P/EPS -11.25 -0.70 -20.00 -6.03 -2.96 -17.35 -40.48 -19.20%
EY -8.89 -143.50 -5.00 -16.57 -33.75 -5.76 -2.47 23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 1.69 2.28 2.38 0.92 1.66 1.44 10.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 23/02/11 23/02/10 25/02/09 27/02/08 13/02/07 -
Price 0.09 0.10 0.12 0.22 0.19 0.17 0.14 -
P/RPS 14.87 1.05 6.27 2.98 1.83 1.38 1.31 49.85%
P/EPS -11.25 -0.87 -20.00 -9.48 -7.04 -17.35 -33.33 -16.54%
EY -8.89 -114.80 -5.00 -10.55 -14.21 -5.76 -3.00 19.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.11 2.28 3.74 2.18 1.66 1.18 13.83%

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