[LAMBO] YoY TTM Result on 30-Sep-2009 [#1]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 20.38%
YoY- 57.17%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,033 1,910 5,555 9,425 10,322 10,534 14,003 -35.21%
PBT -2,447 -1,664 -1,575 -2,307 -5,589 -1,283 -77 77.88%
Tax -14 71 -13 67 607 -132 -31 -12.39%
NP -2,461 -1,593 -1,588 -2,240 -4,982 -1,415 -108 68.29%
-
NP to SH -2,428 -1,498 -1,512 -2,079 -4,854 -1,417 -108 67.91%
-
Tax Rate - - - - - - - -
Total Cost 3,494 3,503 7,143 11,665 15,304 11,949 14,111 -20.74%
-
Net Worth 5,621 7,719 7,251 8,608 8,791 9,585 11,413 -11.12%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 5,621 7,719 7,251 8,608 8,791 9,585 11,413 -11.12%
NOSH 156,153 154,074 135,789 133,880 121,101 92,439 94,166 8.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -238.24% -83.40% -28.59% -23.77% -48.27% -13.43% -0.77% -
ROE -43.19% -19.41% -20.85% -24.15% -55.21% -14.78% -0.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.66 1.24 4.09 7.04 8.52 11.40 14.87 -40.46%
EPS -1.55 -0.97 -1.11 -1.55 -4.01 -1.53 -0.11 55.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0501 0.0534 0.0643 0.0726 0.1037 0.1212 -18.30%
Adjusted Per Share Value based on latest NOSH - 133,880
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.07 0.12 0.36 0.61 0.67 0.68 0.91 -34.76%
EPS -0.16 -0.10 -0.10 -0.13 -0.32 -0.09 -0.01 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0036 0.005 0.0047 0.0056 0.0057 0.0062 0.0074 -11.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.06 0.06 0.12 0.25 0.19 0.19 -
P/RPS 13.60 4.84 1.47 1.70 2.93 1.67 1.28 48.21%
P/EPS -5.79 -6.17 -5.39 -7.73 -6.24 -12.39 -165.66 -42.79%
EY -17.28 -16.20 -18.56 -12.94 -16.03 -8.07 -0.60 74.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.20 1.12 1.87 3.44 1.83 1.57 8.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 24/11/10 26/11/09 27/11/08 26/11/07 29/11/06 -
Price 0.09 0.07 0.08 0.14 0.15 0.16 0.18 -
P/RPS 13.60 5.65 1.96 1.99 1.76 1.40 1.21 49.61%
P/EPS -5.79 -7.20 -7.18 -9.02 -3.74 -10.44 -156.94 -42.27%
EY -17.28 -13.89 -13.92 -11.09 -26.72 -9.58 -0.64 73.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.40 1.50 2.18 2.07 1.54 1.49 8.99%

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