[LAMBO] YoY TTM Result on 31-Mar-2007 [#3]

Announcement Date
21-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -323.4%
YoY- 87.17%
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 8,656 9,340 11,264 12,648 9,464 8,555 6,369 5.24%
PBT -1,996 -5,950 -1,705 -145 -1,485 1,327 -2,144 -1.18%
Tax 65 616 -107 -54 -69 40 -162 -
NP -1,931 -5,334 -1,812 -199 -1,554 1,367 -2,306 -2.91%
-
NP to SH -1,683 -5,175 -1,815 -199 -1,551 1,369 -2,306 -5.11%
-
Tax Rate - - - - - -3.01% - -
Total Cost 10,587 14,674 13,076 12,847 11,018 7,188 8,675 3.37%
-
Net Worth 993 8,748 12,357 10,527 10,762 2,402 4,181 -21.29%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 993 8,748 12,357 10,527 10,762 2,402 4,181 -21.29%
NOSH 17,611 121,000 121,506 93,076 92,222 93,125 93,555 -24.28%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -22.31% -57.11% -16.09% -1.57% -16.42% 15.98% -36.21% -
ROE -169.43% -59.15% -14.69% -1.89% -14.41% 56.98% -55.14% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 49.15 7.72 9.27 13.59 10.26 9.19 6.81 38.99%
EPS -9.56 -4.28 -1.49 -0.21 -1.68 1.47 -2.46 25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0723 0.1017 0.1131 0.1167 0.0258 0.0447 3.94%
Adjusted Per Share Value based on latest NOSH - 93,076
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 0.56 0.61 0.73 0.82 0.61 0.56 0.41 5.33%
EPS -0.11 -0.34 -0.12 -0.01 -0.10 0.09 -0.15 -5.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0006 0.0057 0.008 0.0068 0.007 0.0016 0.0027 -22.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.19 0.08 0.19 0.17 0.19 0.33 0.35 -
P/RPS 0.39 1.04 2.05 1.25 1.85 3.59 5.14 -34.92%
P/EPS -1.99 -1.87 -12.72 -79.51 -11.30 22.45 -14.20 -27.91%
EY -50.29 -53.46 -7.86 -1.26 -8.85 4.45 -7.04 38.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 1.11 1.87 1.50 1.63 12.79 7.83 -13.10%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 26/05/08 21/05/07 25/05/06 09/06/05 24/05/04 -
Price 0.10 0.10 0.25 0.20 0.18 0.17 0.32 -
P/RPS 0.20 1.30 2.70 1.47 1.75 1.85 4.70 -40.89%
P/EPS -1.05 -2.34 -16.74 -93.54 -10.70 11.56 -12.98 -34.22%
EY -95.56 -42.77 -5.97 -1.07 -9.34 8.65 -7.70 52.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.38 2.46 1.77 1.54 6.59 7.16 -20.77%

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