[LAMBO] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 97.53%
YoY- -102.99%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,555 7,924 7,386 8,022 6,369 10,878 13,883 -27.56%
PBT 1,327 526 -121 -34 -2,144 172 2,997 -41.87%
Tax 40 25 4 -23 -162 -506 -892 -
NP 1,367 551 -117 -57 -2,306 -334 2,105 -24.98%
-
NP to SH 1,369 553 -115 -57 -2,306 -334 2,105 -24.91%
-
Tax Rate -3.01% -4.75% - - - 294.19% 29.76% -
Total Cost 7,188 7,373 7,503 8,079 8,675 11,212 11,778 -28.02%
-
Net Worth 2,402 3,442 3,652 4,274 4,181 5,312 6,036 -45.86%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,402 3,442 3,652 4,274 4,181 5,312 6,036 -45.86%
NOSH 93,125 96,428 91,764 93,319 93,555 93,372 97,999 -3.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 15.98% 6.95% -1.58% -0.71% -36.21% -3.07% 15.16% -
ROE 56.98% 16.06% -3.15% -1.33% -55.14% -6.29% 34.87% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.19 8.22 8.05 8.60 6.81 11.65 14.17 -25.05%
EPS 1.47 0.57 -0.13 -0.06 -2.46 -0.36 2.15 -22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0258 0.0357 0.0398 0.0458 0.0447 0.0569 0.0616 -43.99%
Adjusted Per Share Value based on latest NOSH - 93,319
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.56 0.51 0.48 0.52 0.41 0.71 0.90 -27.09%
EPS 0.09 0.04 -0.01 0.00 -0.15 -0.02 0.14 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0016 0.0022 0.0024 0.0028 0.0027 0.0034 0.0039 -44.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.33 0.30 0.23 0.28 0.35 0.37 0.39 -
P/RPS 3.59 3.65 2.86 3.26 5.14 3.18 2.75 19.42%
P/EPS 22.45 52.31 -183.53 -458.41 -14.20 -103.44 18.16 15.17%
EY 4.45 1.91 -0.54 -0.22 -7.04 -0.97 5.51 -13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.79 8.40 5.78 6.11 7.83 6.50 6.33 59.75%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/06/05 21/02/05 30/11/04 30/08/04 24/05/04 27/02/04 30/12/03 -
Price 0.17 0.40 0.26 0.25 0.32 0.38 0.39 -
P/RPS 1.85 4.87 3.23 2.91 4.70 3.26 2.75 -23.20%
P/EPS 11.56 69.75 -207.47 -409.30 -12.98 -106.23 18.16 -25.98%
EY 8.65 1.43 -0.48 -0.24 -7.70 -0.94 5.51 35.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.59 11.20 6.53 5.46 7.16 6.68 6.33 2.71%

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