[LAMBO] QoQ Cumulative Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 0 460 0 1,745 1,204 891 527 - QoQ % 0.00% 0.00% 0.00% 44.93% 35.13% 69.07% - Horiz. % 0.00% 87.29% 0.00% 331.12% 228.46% 169.07% 100.00%
PBT 0 -154 0 -1,248 -285 -132 -13 - QoQ % 0.00% 0.00% 0.00% -337.89% -115.91% -915.38% - Horiz. % -0.00% 1,184.62% -0.00% 9,600.00% 2,192.31% 1,015.38% 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 0 -154 0 -1,248 -285 -132 -13 - QoQ % 0.00% 0.00% 0.00% -337.89% -115.91% -915.38% - Horiz. % -0.00% 1,184.62% -0.00% 9,600.00% 2,192.31% 1,015.38% 100.00%
NP to SH 0 -154 0 -1,260 -285 -132 -13 - QoQ % 0.00% 0.00% 0.00% -342.11% -115.91% -915.38% - Horiz. % -0.00% 1,184.62% -0.00% 9,692.31% 2,192.31% 1,015.38% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 0 614 0 2,993 1,489 1,023 540 - QoQ % 0.00% 0.00% 0.00% 101.01% 45.55% 89.44% - Horiz. % 0.00% 113.70% 0.00% 554.26% 275.74% 189.44% 100.00%
Net Worth 47,986 6,137 0 5,766 6,752 5,940 4,238 403.50% QoQ % 681.79% 0.00% 0.00% -14.61% 13.68% 40.16% - Horiz. % 1,132.29% 144.83% 0.00% 136.06% 159.33% 140.16% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 47,986 6,137 0 5,766 6,752 5,940 4,238 403.50% QoQ % 681.79% 0.00% 0.00% -14.61% 13.68% 40.16% - Horiz. % 1,132.29% 144.83% 0.00% 136.06% 159.33% 140.16% 100.00%
NOSH 313,023 219,999 213,559 213,559 219,230 188,571 130,000 79.55% QoQ % 42.28% 3.02% 0.00% -2.59% 16.26% 45.05% - Horiz. % 240.79% 169.23% 164.28% 164.28% 168.64% 145.05% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin - % -33.48 % - % -71.52 % -23.67 % -14.81 % -2.47 % - QoQ % 0.00% 0.00% 0.00% -202.15% -59.82% -499.60% - Horiz. % 0.00% 1,355.47% 0.00% 2,895.55% 958.30% 599.60% 100.00%
ROE - % -2.51 % - % -21.85 % -4.22 % -2.22 % -0.31 % - QoQ % 0.00% 0.00% 0.00% -417.77% -90.09% -616.13% - Horiz. % 0.00% 809.68% 0.00% 7,048.39% 1,361.29% 716.13% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS - 0.21 - 0.82 0.55 0.47 0.41 - QoQ % 0.00% 0.00% 0.00% 49.09% 17.02% 14.63% - Horiz. % 0.00% 51.22% 0.00% 200.00% 134.15% 114.63% 100.00%
EPS 0.00 -0.07 0.00 -0.59 -0.13 -0.07 -0.01 - QoQ % 0.00% 0.00% 0.00% -353.85% -85.71% -600.00% - Horiz. % -0.00% 700.00% -0.00% 5,900.00% 1,300.00% 700.00% 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 0.1533 0.0279 0.0000 0.0270 0.0308 0.0315 0.0326 180.42% QoQ % 449.46% 0.00% 0.00% -12.34% -2.22% -3.37% - Horiz. % 470.25% 85.58% 0.00% 82.82% 94.48% 96.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS - 0.01 - 0.03 0.02 0.02 0.01 - QoQ % 0.00% 0.00% 0.00% 50.00% 0.00% 100.00% - Horiz. % 0.00% 100.00% 0.00% 300.00% 200.00% 200.00% 100.00%
EPS 0.00 0.00 0.00 -0.03 -0.01 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -200.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% 300.00% 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 0.0096 0.0012 0.0000 0.0012 0.0014 0.0012 0.0008 423.36% QoQ % 700.00% 0.00% 0.00% -14.29% 16.67% 50.00% - Horiz. % 1,200.00% 150.00% 0.00% 150.00% 175.00% 150.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2000 0.1800 0.2200 0.3200 0.1600 0.1300 0.1950 -
P/RPS 0.00 86.09 0.00 39.16 29.13 27.51 48.10 - QoQ % 0.00% 0.00% 0.00% 34.43% 5.89% -42.81% - Horiz. % 0.00% 178.98% 0.00% 81.41% 60.56% 57.19% 100.00%
P/EPS 0.00 -257.14 0.00 -54.24 -123.08 -185.71 -1,950.00 - QoQ % 0.00% 0.00% 0.00% 55.93% 33.72% 90.48% - Horiz. % -0.00% 13.19% -0.00% 2.78% 6.31% 9.52% 100.00%
EY 0.00 -0.39 0.00 -1.84 -0.81 -0.54 -0.05 - QoQ % 0.00% 0.00% 0.00% -127.16% -50.00% -980.00% - Horiz. % -0.00% 780.00% -0.00% 3,680.00% 1,620.00% 1,080.00% 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 1.30 6.45 0.00 11.85 5.19 4.13 5.98 -63.81% QoQ % -79.84% 0.00% 0.00% 128.32% 25.67% -30.94% - Horiz. % 21.74% 107.86% 0.00% 198.16% 86.79% 69.06% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 20/11/15 28/08/15 01/06/15 27/02/15 27/11/14 -
Price 0.2000 0.2150 0.5200 0.2600 0.1800 0.1400 0.1650 -
P/RPS 0.00 102.83 0.00 31.82 32.78 29.63 40.70 - QoQ % 0.00% 0.00% 0.00% -2.93% 10.63% -27.20% - Horiz. % 0.00% 252.65% 0.00% 78.18% 80.54% 72.80% 100.00%
P/EPS 0.00 -307.14 0.00 -44.07 -138.46 -200.00 -1,650.00 - QoQ % 0.00% 0.00% 0.00% 68.17% 30.77% 87.88% - Horiz. % -0.00% 18.61% -0.00% 2.67% 8.39% 12.12% 100.00%
EY 0.00 -0.33 0.00 -2.27 -0.72 -0.50 -0.06 - QoQ % 0.00% 0.00% 0.00% -215.28% -44.00% -733.33% - Horiz. % -0.00% 550.00% -0.00% 3,783.33% 1,200.00% 833.33% 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 1.30 7.71 0.00 9.63 5.84 4.44 5.06 -59.55% QoQ % -83.14% 0.00% 0.00% 64.90% 31.53% -12.25% - Horiz. % 25.69% 152.37% 0.00% 190.32% 115.42% 87.75% 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 2015 - 4th Quarter Report_Submit.pdf 
