[LAMBO] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -60.12%
YoY- -205.51%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 7,338 7,012 8,023 6,656 7,536 9,556 12,783 -30.81%
PBT -586 -628 -34 -2,804 -1,706 -280 2,772 -
Tax 4 4 -23 -81 -96 -112 -863 -
NP -582 -624 -57 -2,885 -1,802 -392 1,909 -
-
NP to SH -582 -624 -57 -2,885 -1,802 -392 1,909 -
-
Tax Rate - - - - - - 31.13% -
Total Cost 7,920 7,636 8,080 9,541 9,338 9,948 10,874 -18.97%
-
Net Worth 3,351 3,652 4,351 4,169 5,285 6,036 5,422 -27.33%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - 172 -
Div Payout % - - - - - - 9.02% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 3,351 3,652 4,351 4,169 5,285 6,036 5,422 -27.33%
NOSH 93,870 91,764 95,000 93,275 92,886 97,999 86,065 5.93%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -7.93% -8.90% -0.71% -43.35% -23.91% -4.10% 14.93% -
ROE -17.37% -17.09% -1.31% -69.20% -34.09% -6.49% 35.21% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.82 7.64 8.45 7.14 8.11 9.75 14.85 -34.66%
EPS -0.62 -0.68 -0.06 -3.09 -1.94 -0.40 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0357 0.0398 0.0458 0.0447 0.0569 0.0616 0.063 -31.40%
Adjusted Per Share Value based on latest NOSH - 93,555
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 0.48 0.46 0.52 0.43 0.49 0.62 0.83 -30.47%
EPS -0.04 -0.04 0.00 -0.19 -0.12 -0.03 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0022 0.0024 0.0028 0.0027 0.0034 0.0039 0.0035 -26.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.30 0.23 0.28 0.35 0.37 0.39 0.31 -
P/RPS 3.84 3.01 3.32 4.90 4.56 4.00 2.09 49.73%
P/EPS -48.39 -33.82 -466.67 -11.31 -19.07 -97.50 13.98 -
EY -2.07 -2.96 -0.21 -8.84 -5.24 -1.03 7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 8.40 5.78 6.11 7.83 6.50 6.33 4.92 42.61%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 30/11/04 30/08/04 24/05/04 27/02/04 30/12/03 27/08/03 -
Price 0.40 0.26 0.25 0.32 0.38 0.39 0.47 -
P/RPS 5.12 3.40 2.96 4.48 4.68 4.00 3.16 37.74%
P/EPS -64.52 -38.24 -416.67 -10.34 -19.59 -97.50 21.19 -
EY -1.55 -2.62 -0.24 -9.67 -5.11 -1.03 4.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
P/NAPS 11.20 6.53 5.46 7.16 6.68 6.33 7.46 30.95%

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