[LAMBO] QoQ Annualized Quarter Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,782 2,108 1,260 1,106 1,382 1,312 951 51.82% QoQ % -15.46% 67.30% 13.86% -19.92% 5.34% 37.96% - Horiz. % 187.38% 221.66% 132.49% 116.37% 145.32% 137.96% 100.00%
PBT -264 -52 -3,685 -1,372 -912 -96 -2,293 -76.24% QoQ % -407.69% 98.59% -168.59% -50.44% -850.00% 95.81% - Horiz. % 11.51% 2.27% 160.71% 59.83% 39.77% 4.19% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -264 -52 -3,685 -1,372 -912 -96 -2,293 -76.24% QoQ % -407.69% 98.59% -168.59% -50.44% -850.00% 95.81% - Horiz. % 11.51% 2.27% 160.71% 59.83% 39.77% 4.19% 100.00%
NP to SH -264 -52 -3,685 -1,372 -912 -96 -2,289 -76.21% QoQ % -407.69% 98.59% -168.59% -50.44% -850.00% 95.81% - Horiz. % 11.53% 2.27% 160.99% 59.94% 39.84% 4.19% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,046 2,160 4,945 2,478 2,294 1,408 3,244 -26.39% QoQ % -5.28% -56.32% 99.50% 8.05% 62.93% -56.60% - Horiz. % 63.07% 66.58% 152.44% 76.41% 70.72% 43.40% 100.00%
Net Worth 5,940 4,238 5,867 4,740 5,307 7,560 5,653 3.35% QoQ % 40.16% -27.77% 23.76% -10.68% -29.79% 33.73% - Horiz. % 105.07% 74.97% 103.79% 83.86% 93.89% 133.73% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,940 4,238 5,867 4,740 5,307 7,560 5,653 3.35% QoQ % 40.16% -27.77% 23.76% -10.68% -29.79% 33.73% - Horiz. % 105.07% 74.97% 103.79% 83.86% 93.89% 133.73% 100.00%
NOSH 188,571 130,000 178,883 183,749 182,400 240,000 173,409 5.73% QoQ % 45.05% -27.33% -2.65% 0.74% -24.00% 38.40% - Horiz. % 108.74% 74.97% 103.16% 105.96% 105.18% 138.40% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -14.81 % -2.47 % -292.46 % -123.98 % -65.99 % -7.32 % -241.11 % -84.35% QoQ % -499.60% 99.16% -135.89% -87.88% -801.50% 96.96% - Horiz. % 6.14% 1.02% 121.30% 51.42% 27.37% 3.04% 100.00%
ROE -4.44 % -1.23 % -62.80 % -28.94 % -17.18 % -1.27 % -40.49 % -77.00% QoQ % -260.98% 98.04% -117.00% -68.45% -1,252.76% 96.86% - Horiz. % 10.97% 3.04% 155.10% 71.47% 42.43% 3.14% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.95 1.62 0.70 0.60 0.76 0.55 0.55 43.82% QoQ % -41.36% 131.43% 16.67% -21.05% 38.18% 0.00% - Horiz. % 172.73% 294.55% 127.27% 109.09% 138.18% 100.00% 100.00%
EPS -0.14 -0.04 -2.06 -0.75 -0.50 -0.04 -1.32 -77.50% QoQ % -250.00% 98.06% -174.67% -50.00% -1,150.00% 96.97% - Horiz. % 10.61% 3.03% 156.06% 56.82% 37.88% 3.03% 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 0.0315 0.0326 0.0328 0.0258 0.0291 0.0315 0.0326 -2.26% QoQ % -3.37% -0.61% 27.13% -11.34% -7.62% -3.37% - Horiz. % 96.63% 100.00% 100.61% 79.14% 89.26% 96.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.04 0.04 0.03 0.02 0.03 0.03 0.02 58.54% QoQ % 0.00% 33.33% 50.00% -33.33% 0.00% 50.00% - Horiz. % 200.00% 200.00% 150.00% 100.00% 150.00% 150.00% 100.00%
EPS -0.01 0.00 -0.08 -0.03 -0.02 0.00 -0.05 -65.70% QoQ % 0.00% 0.00% -166.67% -50.00% 0.00% 0.00% - Horiz. % 20.00% -0.00% 160.00% 60.00% 40.00% -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 0.0012 0.0009 0.0012 0.0010 0.0011 0.0015 0.0012 - QoQ % 33.33% -25.00% 20.00% -9.09% -26.67% 25.00% - Horiz. % 100.00% 75.00% 100.00% 83.33% 91.67% 125.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1300 0.1950 0.1600 0.1500 0.1050 0.1000 0.1000 -
P/RPS 13.76 12.03 22.72 24.91 13.86 18.29 18.23 -17.06% QoQ % 14.38% -47.05% -8.79% 79.73% -24.22% 0.33% - Horiz. % 75.48% 65.99% 124.63% 136.64% 76.03% 100.33% 100.00%
P/EPS -92.86 -487.50 -7.77 -20.09 -21.00 -250.00 -7.58 429.00% QoQ % 80.95% -6,174.13% 61.32% 4.33% 91.60% -3,198.15% - Horiz. % 1,225.07% 6,431.40% 102.51% 265.04% 277.04% 3,298.15% 100.00%
EY -1.08 -0.21 -12.88 -4.98 -4.76 -0.40 -13.20 -81.07% QoQ % -414.29% 98.37% -158.63% -4.62% -1,090.00% 96.97% - Horiz. % 8.18% 1.59% 97.58% 37.73% 36.06% 3.03% 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 4.13 5.98 4.88 5.81 3.61 3.17 3.07 21.80% QoQ % -30.94% 22.54% -16.01% 60.94% 13.88% 3.26% - Horiz. % 134.53% 194.79% 158.96% 189.25% 117.59% 103.26% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 30/05/14 27/02/14 29/11/13 11/10/13 -
Price 0.1400 0.1650 0.1650 0.1600 0.1200 0.0950 0.1000 -
P/RPS 14.81 10.18 23.43 26.57 15.84 17.38 18.23 -12.90% QoQ % 45.48% -56.55% -11.82% 67.74% -8.86% -4.66% - Horiz. % 81.24% 55.84% 128.52% 145.75% 86.89% 95.34% 100.00%
P/EPS -100.00 -412.50 -8.01 -21.43 -24.00 -237.50 -7.58 455.71% QoQ % 75.76% -5,049.81% 62.62% 10.71% 89.89% -3,033.25% - Horiz. % 1,319.26% 5,441.95% 105.67% 282.72% 316.62% 3,133.25% 100.00%
EY -1.00 -0.24 -12.48 -4.67 -4.17 -0.42 -13.20 -82.01% QoQ % -316.67% 98.08% -167.24% -11.99% -892.86% 96.82% - Horiz. % 7.58% 1.82% 94.55% 35.38% 31.59% 3.18% 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 4.44 5.06 5.03 6.20 4.12 3.02 3.07 27.80% QoQ % -12.25% 0.60% -18.87% 50.49% 36.42% -1.63% - Horiz. % 144.63% 164.82% 163.84% 201.95% 134.20% 98.37% 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
OMedia 3rd Quarter Results_Final.pdf 
