[LAMBO] QoQ Annualized Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 48,468 0 0 0 0 920 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 5,268.26% 0.00% 0.00% 0.00% 0.00% 100.00% -
PBT 21,260 0 0 0 0 -308 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -6,902.60% -0.00% -0.00% -0.00% -0.00% 100.00% -
Tax -5,144 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP 16,116 0 0 0 0 -308 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -5,232.47% -0.00% -0.00% -0.00% -0.00% 100.00% -
NP to SH 16,116 0 0 0 0 -308 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -5,232.47% -0.00% -0.00% -0.00% -0.00% 100.00% -
Tax Rate 24.20 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 32,352 0 0 0 0 1,228 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2,634.53% 0.00% 0.00% 0.00% 0.00% 100.00% -
Net Worth 88,506 8,519 54,165 6,799 47,986 6,137 0 - QoQ % 938.82% -84.27% 696.58% -85.83% 681.79% 0.00% - Horiz. % 1,441.94% 138.81% 882.47% 110.78% 781.79% 100.00% -
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 88,506 8,519 54,165 6,799 47,986 6,137 0 - QoQ % 938.82% -84.27% 696.58% -85.83% 681.79% 0.00% - Horiz. % 1,441.94% 138.81% 882.47% 110.78% 781.79% 100.00% -
NOSH 832,608 495,342 445,809 395,336 313,023 219,999 213,559 147.51% QoQ % 68.09% 11.11% 12.77% 26.30% 42.28% 3.02% - Horiz. % 389.87% 231.95% 208.75% 185.12% 146.57% 103.02% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 33.25 % - % - % - % - % -33.48 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -99.31% 0.00% 0.00% 0.00% 0.00% 100.00% -
ROE 18.21 % - % - % - % - % -5.02 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -362.75% 0.00% 0.00% 0.00% 0.00% 100.00% -
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.82 - - - - 0.42 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1,385.71% 0.00% 0.00% 0.00% 0.00% 100.00% -
EPS 1.92 0.00 0.00 0.00 0.00 -0.14 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,371.43% -0.00% -0.00% -0.00% -0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1063 0.0172 0.1215 0.0172 0.1533 0.0279 0.0000 - QoQ % 518.02% -85.84% 606.40% -88.78% 449.46% 0.00% - Horiz. % 381.00% 61.65% 435.48% 61.65% 549.46% 100.00% -
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.97 - - - - 0.02 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 4,850.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
EPS 0.32 0.00 0.00 0.00 0.00 -0.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -3,200.00% -0.00% -0.00% -0.00% -0.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0177 0.0017 0.0109 0.0014 0.0096 0.0012 0.0000 - QoQ % 941.18% -84.40% 678.57% -85.42% 700.00% 0.00% - Horiz. % 1,475.00% 141.67% 908.33% 116.67% 800.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3150 0.3000 0.1900 0.1800 0.2000 0.1800 0.2200 -
P/RPS 5.41 0.00 0.00 0.00 0.00 43.04 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12.57% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/EPS 16.27 0.00 0.00 0.00 0.00 -128.57 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -12.65% -0.00% -0.00% -0.00% -0.00% 100.00% -
EY 6.14 0.00 0.00 0.00 0.00 -0.78 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -787.18% -0.00% -0.00% -0.00% -0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.96 17.44 1.56 10.47 1.30 6.45 0.00 - QoQ % -83.03% 1,017.95% -85.10% 705.38% -79.84% 0.00% - Horiz. % 45.89% 270.39% 24.19% 162.33% 20.16% 100.00% -
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 20/11/15 -
Price 0.5150 0.3650 0.2800 0.2300 0.2000 0.2150 0.5200 -
P/RPS 8.85 0.00 0.00 0.00 0.00 51.41 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.21% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/EPS 26.61 0.00 0.00 0.00 0.00 -153.57 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -17.33% -0.00% -0.00% -0.00% -0.00% 100.00% -
EY 3.76 0.00 0.00 0.00 0.00 -0.65 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -578.46% -0.00% -0.00% -0.00% -0.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.84 21.22 2.30 13.37 1.30 7.71 0.00 - QoQ % -77.19% 822.61% -82.80% 928.46% -83.14% 0.00% - Horiz. % 62.78% 275.23% 29.83% 173.41% 16.86% 100.00% -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
ACCSOFT 2016 - 4th Quarter Report.pdf 
