[LAMBO] QoQ Cumulative Quarter Result on 2015-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 0 0 460 0 1,745 1,204 891 - QoQ % 0.00% 0.00% 0.00% 0.00% 44.93% 35.13% - Horiz. % 0.00% 0.00% 51.63% 0.00% 195.85% 135.13% 100.00%
PBT 0 0 -154 0 -1,248 -285 -132 - QoQ % 0.00% 0.00% 0.00% 0.00% -337.89% -115.91% - Horiz. % -0.00% -0.00% 116.67% -0.00% 945.45% 215.91% 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 0 -154 0 -1,248 -285 -132 - QoQ % 0.00% 0.00% 0.00% 0.00% -337.89% -115.91% - Horiz. % -0.00% -0.00% 116.67% -0.00% 945.45% 215.91% 100.00%
NP to SH 0 0 -154 0 -1,260 -285 -132 - QoQ % 0.00% 0.00% 0.00% 0.00% -342.11% -115.91% - Horiz. % -0.00% -0.00% 116.67% -0.00% 954.55% 215.91% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 0 0 614 0 2,993 1,489 1,023 - QoQ % 0.00% 0.00% 0.00% 0.00% 101.01% 45.55% - Horiz. % 0.00% 0.00% 60.02% 0.00% 292.57% 145.55% 100.00%
Net Worth 6,799 47,986 6,137 0 5,766 6,752 5,940 9.44% QoQ % -85.83% 681.79% 0.00% 0.00% -14.61% 13.68% - Horiz. % 114.47% 807.85% 103.33% 0.00% 97.07% 113.68% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,799 47,986 6,137 0 5,766 6,752 5,940 9.44% QoQ % -85.83% 681.79% 0.00% 0.00% -14.61% 13.68% - Horiz. % 114.47% 807.85% 103.33% 0.00% 97.07% 113.68% 100.00%
NOSH 395,336 313,023 219,999 213,559 213,559 219,230 188,571 63.88% QoQ % 26.30% 42.28% 3.02% 0.00% -2.59% 16.26% - Horiz. % 209.65% 166.00% 116.67% 113.25% 113.25% 116.26% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin - % - % -33.48 % - % -71.52 % -23.67 % -14.81 % - QoQ % 0.00% 0.00% 0.00% 0.00% -202.15% -59.82% - Horiz. % 0.00% 0.00% 226.06% 0.00% 482.92% 159.82% 100.00%
ROE - % - % -2.51 % - % -21.85 % -4.22 % -2.22 % - QoQ % 0.00% 0.00% 0.00% 0.00% -417.77% -90.09% - Horiz. % 0.00% 0.00% 113.06% 0.00% 984.23% 190.09% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS - - 0.21 - 0.82 0.55 0.47 - QoQ % 0.00% 0.00% 0.00% 0.00% 49.09% 17.02% - Horiz. % 0.00% 0.00% 44.68% 0.00% 174.47% 117.02% 100.00%
EPS 0.00 0.00 -0.07 0.00 -0.59 -0.13 -0.07 - QoQ % 0.00% 0.00% 0.00% 0.00% -353.85% -85.71% - Horiz. % -0.00% -0.00% 100.00% -0.00% 842.86% 185.71% 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 0.0172 0.1533 0.0279 0.0000 0.0270 0.0308 0.0315 -33.22% QoQ % -88.78% 449.46% 0.00% 0.00% -12.34% -2.22% - Horiz. % 54.60% 486.67% 88.57% 0.00% 85.71% 97.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS - - 0.01 - 0.03 0.02 0.02 - QoQ % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% - Horiz. % 0.00% 0.00% 50.00% 0.00% 150.00% 100.00% 100.00%
EPS 0.00 0.00 0.00 0.00 -0.03 -0.01 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -200.00% 0.00% - Horiz. % -0.00% -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 0.0014 0.0096 0.0012 0.0000 0.0012 0.0014 0.0012 10.83% QoQ % -85.42% 700.00% 0.00% 0.00% -14.29% 16.67% - Horiz. % 116.67% 800.00% 100.00% 0.00% 100.00% 116.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.1800 0.2000 0.1800 0.2200 0.3200 0.1600 0.1300 -
P/RPS 0.00 0.00 86.09 0.00 39.16 29.13 27.51 - QoQ % 0.00% 0.00% 0.00% 0.00% 34.43% 5.89% - Horiz. % 0.00% 0.00% 312.94% 0.00% 142.35% 105.89% 100.00%
P/EPS 0.00 0.00 -257.14 0.00 -54.24 -123.08 -185.71 - QoQ % 0.00% 0.00% 0.00% 0.00% 55.93% 33.72% - Horiz. % -0.00% -0.00% 138.46% -0.00% 29.21% 66.28% 100.00%
EY 0.00 0.00 -0.39 0.00 -1.84 -0.81 -0.54 - QoQ % 0.00% 0.00% 0.00% 0.00% -127.16% -50.00% - Horiz. % -0.00% -0.00% 72.22% -0.00% 340.74% 150.00% 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 10.47 1.30 6.45 0.00 11.85 5.19 4.13 86.03% QoQ % 705.38% -79.84% 0.00% 0.00% 128.32% 25.67% - Horiz. % 253.51% 31.48% 156.17% 0.00% 286.92% 125.67% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 20/11/15 28/08/15 01/06/15 27/02/15 -
Price 0.2300 0.2000 0.2150 0.5200 0.2600 0.1800 0.1400 -
P/RPS 0.00 0.00 102.83 0.00 31.82 32.78 29.63 - QoQ % 0.00% 0.00% 0.00% 0.00% -2.93% 10.63% - Horiz. % 0.00% 0.00% 347.05% 0.00% 107.39% 110.63% 100.00%
P/EPS 0.00 0.00 -307.14 0.00 -44.07 -138.46 -200.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 68.17% 30.77% - Horiz. % -0.00% -0.00% 153.57% -0.00% 22.03% 69.23% 100.00%
EY 0.00 0.00 -0.33 0.00 -2.27 -0.72 -0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% -215.28% -44.00% - Horiz. % -0.00% -0.00% 66.00% -0.00% 454.00% 144.00% 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 13.37 1.30 7.71 0.00 9.63 5.84 4.44 108.67% QoQ % 928.46% -83.14% 0.00% 0.00% 64.90% 31.53% - Horiz. % 301.13% 29.28% 173.65% 0.00% 216.89% 131.53% 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 2016 - 1st Quarter Report.pdf 
