[LAMBO] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[LAMBO] LAMBO GROUP BERHAD
Announcement Date
09-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 147.56%
YoY- 159.37%
Quarter Report
Latest QR
Upcoming QR
LAMBO's Result
LAMBO's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,253 7,025 7,130 8,555 7,924 7,386 8,022 1.90%
PBT -1,613 -1,612 -1,435 1,327 526 -121 -34 1201.31%
Tax -55 -43 -35 40 25 4 -23 78.53%
NP -1,668 -1,655 -1,470 1,367 551 -117 -57 843.79%
-
NP to SH -1,666 -1,654 -1,468 1,369 553 -115 -57 843.04%
-
Tax Rate - - - -3.01% -4.75% - - -
Total Cost 9,921 8,680 8,600 7,188 7,373 7,503 8,079 14.63%
-
Net Worth 11,024 915 1,435 2,402 3,442 3,652 4,274 87.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 11,024 915 1,435 2,402 3,442 3,652 4,274 87.75%
NOSH 91,875 92,432 93,846 93,125 96,428 91,764 93,319 -1.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -20.21% -23.56% -20.62% 15.98% 6.95% -1.58% -0.71% -
ROE -15.11% -180.75% -102.24% 56.98% 16.06% -3.15% -1.33% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.98 7.60 7.60 9.19 8.22 8.05 8.60 2.91%
EPS -1.81 -1.79 -1.56 1.47 0.57 -0.13 -0.06 863.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.0099 0.0153 0.0258 0.0357 0.0398 0.0458 89.72%
Adjusted Per Share Value based on latest NOSH - 93,125
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.54 0.46 0.46 0.56 0.51 0.48 0.52 2.54%
EPS -0.11 -0.11 -0.10 0.09 0.04 -0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0072 0.0006 0.0009 0.0016 0.0022 0.0024 0.0028 87.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.24 0.15 0.18 0.33 0.30 0.23 0.28 -
P/RPS 2.67 1.97 2.37 3.59 3.65 2.86 3.26 -12.43%
P/EPS -13.24 -8.38 -11.51 22.45 52.31 -183.53 -458.41 -90.52%
EY -7.56 -11.93 -8.69 4.45 1.91 -0.54 -0.22 950.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 15.15 11.76 12.79 8.40 5.78 6.11 -52.40%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 30/08/05 09/06/05 21/02/05 30/11/04 30/08/04 -
Price 0.21 0.11 0.17 0.17 0.40 0.26 0.25 -
P/RPS 2.34 1.45 2.24 1.85 4.87 3.23 2.91 -13.49%
P/EPS -11.58 -6.15 -10.87 11.56 69.75 -207.47 -409.30 -90.65%
EY -8.63 -16.27 -9.20 8.65 1.43 -0.48 -0.24 982.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 11.11 11.11 6.59 11.20 6.53 5.46 -53.06%

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