[LAMBO] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -192.83%
YoY- -97.22%
Quarter Report
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 1,834 6,371 7,760 8,243 6,896 7,858 5,524 -16.78%
PBT -869 -1,939 -2,815 -1,317 -629 -792 -742 2.66%
Tax 4 -21 -17 -31 -56 -32 4 0.00%
NP -865 -1,960 -2,832 -1,348 -685 -824 -738 2.68%
-
NP to SH -824 -1,790 -2,718 -1,347 -683 -821 -738 1.85%
-
Tax Rate - - - - - - - -
Total Cost 2,699 8,331 10,592 9,591 7,581 8,682 6,262 -13.08%
-
Net Worth 8,560 7,534 5,712 12,341 10,581 10,887 2,410 23.50%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 8,560 7,534 5,712 12,341 10,581 10,887 2,410 23.50%
NOSH 152,592 133,582 79,011 121,351 93,561 93,295 93,417 8.51%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -47.16% -30.76% -36.49% -16.35% -9.93% -10.49% -13.36% -
ROE -9.63% -23.76% -47.58% -10.91% -6.45% -7.54% -30.62% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 1.20 4.77 9.82 6.79 7.37 8.42 5.91 -23.32%
EPS -0.54 -1.34 -3.44 -1.11 -0.73 -0.88 -0.79 -6.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0561 0.0564 0.0723 0.1017 0.1131 0.1167 0.0258 13.81%
Adjusted Per Share Value based on latest NOSH - 121,506
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 0.12 0.41 0.50 0.54 0.45 0.51 0.36 -16.72%
EPS -0.05 -0.12 -0.18 -0.09 -0.04 -0.05 -0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0056 0.0049 0.0037 0.008 0.0069 0.0071 0.0016 23.20%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.09 0.19 0.08 0.19 0.17 0.19 0.33 -
P/RPS 7.49 3.98 0.81 2.80 2.31 2.26 5.58 5.02%
P/EPS -16.67 -14.18 -2.33 -17.12 -23.29 -21.59 -41.77 -14.18%
EY -6.00 -7.05 -43.00 -5.84 -4.29 -4.63 -2.39 16.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 3.37 1.11 1.87 1.50 1.63 12.79 -29.26%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 28/05/09 26/05/08 21/05/07 25/05/06 09/06/05 -
Price 0.09 0.10 0.10 0.25 0.20 0.18 0.17 -
P/RPS 7.49 2.10 1.02 3.68 2.71 2.14 2.87 17.32%
P/EPS -16.67 -7.46 -2.91 -22.52 -27.40 -20.45 -21.52 -4.16%
EY -6.00 -13.40 -34.40 -4.44 -3.65 -4.89 -4.65 4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.77 1.38 2.46 1.77 1.54 6.59 -21.00%

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