[LAMBO] YoY Cumulative Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -75.52%
YoY- -81.94%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,745 1,260 951 1,374 2,133 7,454 10,045 -25.29%
PBT -1,248 -3,685 -2,293 -2,369 -1,586 -2,266 -2,872 -12.96%
Tax 0 0 0 -164 213 -12 68 -
NP -1,248 -3,685 -2,293 -2,533 -1,373 -2,278 -2,804 -12.61%
-
NP to SH -1,260 -3,685 -2,289 -2,438 -1,340 -2,151 -2,611 -11.43%
-
Tax Rate - - - - - - - -
Total Cost 2,993 4,945 3,244 3,907 3,506 9,732 12,849 -21.55%
-
Net Worth 5,766 5,867 5,653 6,001 8,280 7,295 9,074 -7.27%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 5,766 5,867 5,653 6,001 8,280 7,295 9,074 -7.27%
NOSH 213,559 178,883 173,409 156,282 155,641 133,137 127,990 8.90%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -71.52% -292.46% -241.11% -184.35% -64.37% -30.56% -27.91% -
ROE -21.85% -62.80% -40.49% -40.63% -16.18% -29.48% -28.77% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.82 0.70 0.55 0.88 1.37 5.60 7.85 -31.36%
EPS -0.59 -2.06 -1.32 -1.56 -0.94 -1.61 -2.04 -18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.027 0.0328 0.0326 0.0384 0.0532 0.0548 0.0709 -14.85%
Adjusted Per Share Value based on latest NOSH - 156,417
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 0.11 0.08 0.06 0.09 0.14 0.48 0.65 -25.61%
EPS -0.08 -0.24 -0.15 -0.16 -0.09 -0.14 -0.17 -11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0037 0.0038 0.0037 0.0039 0.0054 0.0047 0.0059 -7.47%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.32 0.16 0.10 0.10 0.085 0.08 0.06 -
P/RPS 39.16 22.72 18.23 11.37 6.20 1.43 0.76 92.84%
P/EPS -54.24 -7.77 -7.58 -6.41 -9.87 -4.95 -2.94 62.51%
EY -1.84 -12.88 -13.20 -15.60 -10.13 -20.20 -34.00 -38.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.85 4.88 3.07 2.60 1.60 1.46 0.85 55.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 11/10/13 30/08/12 26/08/11 30/08/10 27/08/09 -
Price 0.26 0.165 0.10 0.10 0.09 0.08 0.12 -
P/RPS 31.82 23.43 18.23 11.37 6.57 1.43 1.53 65.79%
P/EPS -44.07 -8.01 -7.58 -6.41 -10.45 -4.95 -5.88 39.87%
EY -2.27 -12.48 -13.20 -15.60 -9.57 -20.20 -17.00 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.63 5.03 3.07 2.60 1.69 1.46 1.69 33.62%

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