[LAMBO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 98.95%
YoY- 94.09%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,260 830 691 328 951 765 482 90.09%
PBT -3,685 -1,029 -456 -24 -2,293 -1,270 -640 222.27%
Tax 0 0 0 0 0 0 0 -
NP -3,685 -1,029 -456 -24 -2,293 -1,270 -640 222.27%
-
NP to SH -3,685 -1,029 -456 -24 -2,289 -1,266 -637 223.29%
-
Tax Rate - - - - - - - -
Total Cost 4,945 1,859 1,147 352 3,244 2,035 1,122 169.54%
-
Net Worth 5,867 4,740 5,307 7,560 5,653 6,763 5,573 3.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,867 4,740 5,307 7,560 5,653 6,763 5,573 3.49%
NOSH 178,883 183,749 182,400 240,000 173,409 173,424 159,249 8.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -292.46% -123.98% -65.99% -7.32% -241.11% -166.01% -132.78% -
ROE -62.80% -21.71% -8.59% -0.32% -40.49% -18.72% -11.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.70 0.45 0.38 0.14 0.55 0.44 0.30 76.19%
EPS -2.06 -0.56 -0.25 -0.01 -1.32 -0.73 -0.40 199.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0328 0.0258 0.0291 0.0315 0.0326 0.039 0.035 -4.24%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.08 0.05 0.04 0.02 0.06 0.05 0.03 92.64%
EPS -0.24 -0.07 -0.03 0.00 -0.15 -0.08 -0.04 231.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0038 0.0031 0.0034 0.0049 0.0037 0.0044 0.0036 3.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.16 0.15 0.105 0.10 0.10 0.10 0.09 -
P/RPS 22.72 33.21 27.72 73.17 18.23 22.67 29.74 -16.47%
P/EPS -7.77 -26.79 -42.00 -1,000.00 -7.58 -13.70 -22.50 -50.87%
EY -12.88 -3.73 -2.38 -0.10 -13.20 -7.30 -4.44 103.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 5.81 3.61 3.17 3.07 2.56 2.57 53.52%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 27/02/14 29/11/13 11/10/13 28/05/13 27/02/13 -
Price 0.165 0.16 0.12 0.095 0.10 0.09 0.09 -
P/RPS 23.43 35.42 31.68 69.51 18.23 20.40 29.74 -14.73%
P/EPS -8.01 -28.57 -48.00 -950.00 -7.58 -12.33 -22.50 -49.86%
EY -12.48 -3.50 -2.08 -0.11 -13.20 -8.11 -4.44 99.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.03 6.20 4.12 3.02 3.07 2.31 2.57 56.65%

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