[LAMBO] QoQ Annualized Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 88,036 84,725 80,001 75,982 48,468 0 0 - QoQ % 3.91% 5.90% 5.29% 56.77% 0.00% 0.00% - Horiz. % 181.64% 174.81% 165.06% 156.77% 100.00% - -
PBT 23,044 25,616 25,172 24,336 21,260 0 0 - QoQ % -10.04% 1.76% 3.44% 14.47% 0.00% 0.00% - Horiz. % 108.39% 120.49% 118.40% 114.47% 100.00% - -
Tax -6,176 -6,427 -6,346 -6,128 -5,144 0 0 - QoQ % 3.91% -1.27% -3.57% -19.13% 0.00% 0.00% - Horiz. % 120.06% 124.94% 123.38% 119.13% 100.00% - -
NP 16,868 19,189 18,825 18,208 16,116 0 0 - QoQ % -12.10% 1.93% 3.39% 12.98% 0.00% 0.00% - Horiz. % 104.67% 119.07% 116.81% 112.98% 100.00% - -
NP to SH 16,868 19,189 18,825 18,208 16,116 0 0 - QoQ % -12.10% 1.93% 3.39% 12.98% 0.00% 0.00% - Horiz. % 104.67% 119.07% 116.81% 112.98% 100.00% - -
Tax Rate 26.80 % 25.09 % 25.21 % 25.18 % 24.20 % - % - % - QoQ % 6.82% -0.48% 0.12% 4.05% 0.00% 0.00% - Horiz. % 110.74% 103.68% 104.17% 104.05% 100.00% - -
Total Cost 71,168 65,536 61,176 57,774 32,352 0 0 - QoQ % 8.59% 7.13% 5.89% 78.58% 0.00% 0.00% - Horiz. % 219.98% 202.57% 189.09% 178.58% 100.00% - -
Net Worth 104,436 101,004 97,669 93,128 88,506 8,519 54,165 54.97% QoQ % 3.40% 3.41% 4.88% 5.22% 938.82% -84.27% - Horiz. % 192.81% 186.47% 180.32% 171.93% 163.40% 15.73% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 104,436 101,004 97,669 93,128 88,506 8,519 54,165 54.97% QoQ % 3.40% 3.41% 4.88% 5.22% 938.82% -84.27% - Horiz. % 192.81% 186.47% 180.32% 171.93% 163.40% 15.73% 100.00%
NOSH 1,196,298 832,682 832,649 835,229 832,608 495,342 445,809 93.22% QoQ % 43.67% 0.00% -0.31% 0.31% 68.09% 11.11% - Horiz. % 268.34% 186.78% 186.77% 187.35% 186.76% 111.11% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.16 % 22.65 % 23.53 % 23.96 % 33.25 % - % - % - QoQ % -15.41% -3.74% -1.79% -27.94% 0.00% 0.00% - Horiz. % 57.62% 68.12% 70.77% 72.06% 100.00% - -
ROE 16.15 % 19.00 % 19.27 % 19.55 % 18.21 % - % - % - QoQ % -15.00% -1.40% -1.43% 7.36% 0.00% 0.00% - Horiz. % 88.69% 104.34% 105.82% 107.36% 100.00% - -
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.36 10.17 9.61 9.10 5.82 - - - QoQ % -27.63% 5.83% 5.60% 56.36% 0.00% 0.00% - Horiz. % 126.46% 174.74% 165.12% 156.36% 100.00% - -
EPS 1.40 2.30 2.27 2.18 1.92 0.00 0.00 - QoQ % -39.13% 1.32% 4.13% 13.54% 0.00% 0.00% - Horiz. % 72.92% 119.79% 118.23% 113.54% 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 0.0873 0.1213 0.1173 0.1115 0.1063 0.0172 0.1215 -19.79% QoQ % -28.03% 3.41% 5.20% 4.89% 518.02% -85.84% - Horiz. % 71.85% 99.84% 96.54% 91.77% 87.49% 14.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.80 1.73 1.63 1.55 0.99 - - - QoQ % 4.05% 6.13% 5.16% 56.57% 0.00% 0.00% - Horiz. % 181.82% 174.75% 164.65% 156.57% 100.00% - -
EPS 0.34 0.39 0.38 0.37 0.33 0.00 0.00 - QoQ % -12.82% 2.63% 2.70% 12.12% 0.00% 0.00% - Horiz. % 103.03% 118.18% 115.15% 112.12% 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 0.0213 0.0206 0.0200 0.0190 0.0181 0.0017 0.0111 54.48% QoQ % 3.40% 3.00% 5.26% 4.97% 964.71% -84.68% - Horiz. % 191.89% 185.59% 180.18% 171.17% 163.06% 15.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1650 0.6050 0.6850 0.8200 0.3150 0.3000 0.1900 -
P/RPS 2.24 5.95 7.13 9.01 5.41 0.00 0.00 - QoQ % -62.35% -16.55% -20.87% 66.54% 0.00% 0.00% - Horiz. % 41.40% 109.98% 131.79% 166.54% 100.00% - -
P/EPS 11.70 26.25 30.30 37.61 16.27 0.00 0.00 - QoQ % -55.43% -13.37% -19.44% 131.16% 0.00% 0.00% - Horiz. % 71.91% 161.34% 186.23% 231.16% 100.00% - -
EY 8.55 3.81 3.30 2.66 6.14 0.00 0.00 - QoQ % 124.41% 15.45% 24.06% -56.68% 0.00% 0.00% - Horiz. % 139.25% 62.05% 53.75% 43.32% 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 1.89 4.99 5.84 7.35 2.96 17.44 1.56 13.66% QoQ % -62.12% -14.55% -20.54% 148.31% -83.03% 1,017.95% - Horiz. % 121.15% 319.87% 374.36% 471.15% 189.74% 1,117.95% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 30/08/17 26/05/17 28/02/17 22/11/16 -
Price 0.1450 0.6200 0.6000 0.8350 0.5150 0.3650 0.2800 -
P/RPS 1.97 6.09 6.24 9.18 8.85 0.00 0.00 - QoQ % -67.65% -2.40% -32.03% 3.73% 0.00% 0.00% - Horiz. % 22.26% 68.81% 70.51% 103.73% 100.00% - -
P/EPS 10.28 26.90 26.54 38.30 26.61 0.00 0.00 - QoQ % -61.78% 1.36% -30.70% 43.93% 0.00% 0.00% - Horiz. % 38.63% 101.09% 99.74% 143.93% 100.00% - -
EY 9.72 3.72 3.77 2.61 3.76 0.00 0.00 - QoQ % 161.29% -1.33% 44.44% -30.59% 0.00% 0.00% - Horiz. % 258.51% 98.94% 100.27% 69.41% 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 1.66 5.11 5.12 7.49 4.84 21.22 2.30 -19.55% QoQ % -67.51% -0.20% -31.64% 54.75% -77.19% 822.61% - Horiz. % 72.17% 222.17% 222.61% 325.65% 210.43% 922.61% 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 2017 - 2nd Quarter Report.pdf 
