[LAMBO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -98.74%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 691 328 951 765 482 75 1,374 -36.68%
PBT -456 -24 -2,293 -1,270 -640 -407 -2,369 -66.56%
Tax 0 0 0 0 0 0 -164 -
NP -456 -24 -2,293 -1,270 -640 -407 -2,533 -68.01%
-
NP to SH -456 -24 -2,289 -1,266 -637 -406 -2,438 -67.19%
-
Tax Rate - - - - - - - -
Total Cost 1,147 352 3,244 2,035 1,122 482 3,907 -55.72%
-
Net Worth 5,307 7,560 5,653 6,763 5,573 5,621 6,001 -7.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,307 7,560 5,653 6,763 5,573 5,621 6,001 -7.84%
NOSH 182,400 240,000 173,409 173,424 159,249 156,153 156,282 10.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -65.99% -7.32% -241.11% -166.01% -132.78% -542.67% -184.35% -
ROE -8.59% -0.32% -40.49% -18.72% -11.43% -7.22% -40.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.38 0.14 0.55 0.44 0.30 0.05 0.88 -42.78%
EPS -0.25 -0.01 -1.32 -0.73 -0.40 -0.26 -1.56 -70.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0315 0.0326 0.039 0.035 0.036 0.0384 -16.83%
Adjusted Per Share Value based on latest NOSH - 174,444
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.04 0.02 0.06 0.05 0.03 0.00 0.09 -41.67%
EPS -0.03 0.00 -0.15 -0.08 -0.04 -0.03 -0.16 -67.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0049 0.0037 0.0044 0.0036 0.0036 0.0039 -8.71%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.105 0.10 0.10 0.10 0.09 0.09 0.10 -
P/RPS 27.72 73.17 18.23 22.67 29.74 187.38 11.37 80.84%
P/EPS -42.00 -1,000.00 -7.58 -13.70 -22.50 -34.62 -6.41 248.95%
EY -2.38 -0.10 -13.20 -7.30 -4.44 -2.89 -15.60 -71.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.61 3.17 3.07 2.56 2.57 2.50 2.60 24.38%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 11/10/13 28/05/13 27/02/13 30/11/12 30/08/12 -
Price 0.12 0.095 0.10 0.09 0.09 0.09 0.10 -
P/RPS 31.68 69.51 18.23 20.40 29.74 187.38 11.37 97.63%
P/EPS -48.00 -950.00 -7.58 -12.33 -22.50 -34.62 -6.41 281.35%
EY -2.08 -0.11 -13.20 -8.11 -4.44 -2.89 -15.60 -73.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 3.02 3.07 2.31 2.57 2.50 2.60 35.80%

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