[LAMBO] QoQ Annualized Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 75,982 48,468 0 0 0 0 920 1,801.59% QoQ % 56.77% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 8,258.91% 5,268.26% 0.00% 0.00% 0.00% 0.00% 100.00%
PBT 24,336 21,260 0 0 0 0 -308 - QoQ % 14.47% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -7,901.30% -6,902.60% -0.00% -0.00% -0.00% -0.00% 100.00%
Tax -6,128 -5,144 0 0 0 0 0 - QoQ % -19.13% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 119.13% 100.00% - - - - -
NP 18,208 16,116 0 0 0 0 -308 - QoQ % 12.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -5,911.69% -5,232.47% -0.00% -0.00% -0.00% -0.00% 100.00%
NP to SH 18,208 16,116 0 0 0 0 -308 - QoQ % 12.98% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -5,911.69% -5,232.47% -0.00% -0.00% -0.00% -0.00% 100.00%
Tax Rate 25.18 % 24.20 % - % - % - % - % - % - QoQ % 4.05% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 104.05% 100.00% - - - - -
Total Cost 57,774 32,352 0 0 0 0 1,228 1,206.30% QoQ % 78.58% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 4,704.72% 2,634.53% 0.00% 0.00% 0.00% 0.00% 100.00%
Net Worth 93,128 88,506 8,519 54,165 6,799 47,986 6,137 513.89% QoQ % 5.22% 938.82% -84.27% 696.58% -85.83% 681.79% - Horiz. % 1,517.24% 1,441.94% 138.81% 882.47% 110.78% 781.79% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 93,128 88,506 8,519 54,165 6,799 47,986 6,137 513.89% QoQ % 5.22% 938.82% -84.27% 696.58% -85.83% 681.79% - Horiz. % 1,517.24% 1,441.94% 138.81% 882.47% 110.78% 781.79% 100.00%
NOSH 835,229 832,608 495,342 445,809 395,336 313,023 219,999 143.56% QoQ % 0.31% 68.09% 11.11% 12.77% 26.30% 42.28% - Horiz. % 379.65% 378.46% 225.16% 202.64% 179.70% 142.28% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 23.96 % 33.25 % - % - % - % - % -33.48 % - QoQ % -27.94% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -71.57% -99.31% 0.00% 0.00% 0.00% 0.00% 100.00%
ROE 19.55 % 18.21 % - % - % - % - % -5.02 % - QoQ % 7.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -389.44% -362.75% 0.00% 0.00% 0.00% 0.00% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.10 5.82 - - - - 0.42 678.65% QoQ % 56.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2,166.67% 1,385.71% 0.00% 0.00% 0.00% 0.00% 100.00%
EPS 2.18 1.92 0.00 0.00 0.00 0.00 -0.14 - QoQ % 13.54% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,557.14% -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 0.1115 0.1063 0.0172 0.1215 0.0172 0.1533 0.0279 152.05% QoQ % 4.89% 518.02% -85.84% 606.40% -88.78% 449.46% - Horiz. % 399.64% 381.00% 61.65% 435.48% 61.65% 549.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.55 0.99 - - - - 0.02 1,722.58% QoQ % 56.57% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 7,750.00% 4,950.00% 0.00% 0.00% 0.00% 0.00% 100.00%
EPS 0.37 0.33 0.00 0.00 0.00 0.00 -0.01 - QoQ % 12.12% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -3,700.00% -3,300.00% -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 0.0190 0.0181 0.0017 0.0111 0.0014 0.0098 0.0013 498.76% QoQ % 4.97% 964.71% -84.68% 692.86% -85.71% 653.85% - Horiz. % 1,461.54% 1,392.31% 130.77% 853.85% 107.69% 753.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.8200 0.3150 0.3000 0.1900 0.1800 0.2000 0.1800 -
P/RPS 9.01 5.41 0.00 0.00 0.00 0.00 43.04 -64.78% QoQ % 66.54% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 20.93% 12.57% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS 37.61 16.27 0.00 0.00 0.00 0.00 -128.57 - QoQ % 131.16% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -29.25% -12.65% -0.00% -0.00% -0.00% -0.00% 100.00%
EY 2.66 6.14 0.00 0.00 0.00 0.00 -0.78 - QoQ % -56.68% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -341.03% -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 7.35 2.96 17.44 1.56 10.47 1.30 6.45 9.11% QoQ % 148.31% -83.03% 1,017.95% -85.10% 705.38% -79.84% - Horiz. % 113.95% 45.89% 270.39% 24.19% 162.33% 20.16% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 26/05/17 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 -
Price 0.8350 0.5150 0.3650 0.2800 0.2300 0.2000 0.2150 -
P/RPS 9.18 8.85 0.00 0.00 0.00 0.00 51.41 -68.32% QoQ % 3.73% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 17.86% 17.21% 0.00% 0.00% 0.00% 0.00% 100.00%
P/EPS 38.30 26.61 0.00 0.00 0.00 0.00 -153.57 - QoQ % 43.93% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -24.94% -17.33% -0.00% -0.00% -0.00% -0.00% 100.00%
EY 2.61 3.76 0.00 0.00 0.00 0.00 -0.65 - QoQ % -30.59% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -401.54% -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 7.49 4.84 21.22 2.30 13.37 1.30 7.71 -1.91% QoQ % 54.75% -77.19% 822.61% -82.80% 928.46% -83.14% - Horiz. % 97.15% 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 - 5th Quarter Report.pdf 
