[LAMBO] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -10.55%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
TTM Result
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 8,040 1,314 1,460 1,161 1,108 1,583 3,809 14.54%
PBT -6,395 -1,269 -3,360 -2,108 -2,190 -1,987 -999 40.13%
Tax -1,828 0 0 0 -14 78 -14 142.43%
NP -8,223 -1,269 -3,360 -2,108 -2,204 -1,909 -1,013 46.32%
-
NP to SH -8,223 -1,281 -3,360 -2,107 -2,172 -1,836 -1,004 46.55%
-
Tax Rate - - - - - - - -
Total Cost 16,263 2,583 4,820 3,269 3,312 3,492 4,822 24.73%
-
Net Worth 49,394 6,257 5,355 5,238 5,774 744 7,124 42.18%
Dividend
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 49,394 6,257 5,355 5,238 5,774 744 7,124 42.18%
NOSH 395,471 224,285 169,999 180,000 164,999 15,709 135,454 21.50%
Ratio Analysis
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -102.28% -96.58% -230.14% -181.57% -198.92% -120.59% -26.59% -
ROE -16.65% -20.47% -62.75% -40.23% -37.61% -246.56% -14.09% -
Per Share
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.03 0.59 0.86 0.65 0.67 10.08 2.81 -5.73%
EPS -2.08 -0.57 -1.98 -1.17 -1.32 -11.69 -0.74 20.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.0279 0.0315 0.0291 0.035 0.0474 0.0526 17.02%
Adjusted Per Share Value based on latest NOSH - 180,000
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.52 0.09 0.09 0.08 0.07 0.10 0.25 14.23%
EPS -0.53 -0.08 -0.22 -0.14 -0.14 -0.12 -0.07 44.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0041 0.0035 0.0034 0.0038 0.0005 0.0046 42.35%
Price Multiplier on Financial Quarter End Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.18 0.18 0.13 0.105 0.09 0.08 0.12 -
P/RPS 8.85 30.72 15.14 16.28 13.40 0.79 4.27 14.16%
P/EPS -8.66 -31.52 -6.58 -8.97 -6.84 -0.68 -16.19 -10.75%
EY -11.55 -3.17 -15.20 -11.15 -14.63 -146.09 -6.18 12.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 6.45 4.13 3.61 2.57 1.69 2.28 -8.01%
Price Multiplier on Announcement Date
30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/16 26/02/16 27/02/15 27/02/14 27/02/13 27/02/12 23/02/11 -
Price 0.23 0.215 0.14 0.12 0.09 0.10 0.12 -
P/RPS 11.31 36.70 16.30 18.60 13.40 0.99 4.27 19.37%
P/EPS -11.06 -37.64 -7.08 -10.25 -6.84 -0.86 -16.19 -6.69%
EY -9.04 -2.66 -14.12 -9.75 -14.63 -116.87 -6.18 7.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 7.71 4.44 4.12 2.57 2.11 2.28 -3.82%

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