[LAMBO] QoQ Cumulative Quarter Result on 2015-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 0 0 0 460 0 1,745 1,204 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 44.93% - Horiz. % 0.00% 0.00% 0.00% 38.21% 0.00% 144.93% 100.00%
PBT 0 0 0 -154 0 -1,248 -285 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -337.89% - Horiz. % -0.00% -0.00% -0.00% 54.04% -0.00% 437.89% 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 0 -154 0 -1,248 -285 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -337.89% - Horiz. % -0.00% -0.00% -0.00% 54.04% -0.00% 437.89% 100.00%
NP to SH 0 0 0 -154 0 -1,260 -285 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -342.11% - Horiz. % -0.00% -0.00% -0.00% 54.04% -0.00% 442.11% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 0 0 0 614 0 2,993 1,489 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 101.01% - Horiz. % 0.00% 0.00% 0.00% 41.24% 0.00% 201.01% 100.00%
Net Worth 54,165 6,799 47,986 6,137 0 5,766 6,752 299.21% QoQ % 696.58% -85.83% 681.79% 0.00% 0.00% -14.61% - Horiz. % 802.18% 100.70% 710.67% 90.90% 0.00% 85.39% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 54,165 6,799 47,986 6,137 0 5,766 6,752 299.21% QoQ % 696.58% -85.83% 681.79% 0.00% 0.00% -14.61% - Horiz. % 802.18% 100.70% 710.67% 90.90% 0.00% 85.39% 100.00%
NOSH 445,809 395,336 313,023 219,999 213,559 213,559 219,230 60.30% QoQ % 12.77% 26.30% 42.28% 3.02% 0.00% -2.59% - Horiz. % 203.35% 180.33% 142.78% 100.35% 97.41% 97.41% 100.00%
Ratio Analysis 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin - % - % - % -33.48 % - % -71.52 % -23.67 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -202.15% - Horiz. % 0.00% 0.00% 0.00% 141.44% 0.00% 302.15% 100.00%
ROE - % - % - % -2.51 % - % -21.85 % -4.22 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -417.77% - Horiz. % 0.00% 0.00% 0.00% 59.48% 0.00% 517.77% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS - - - 0.21 - 0.82 0.55 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 49.09% - Horiz. % 0.00% 0.00% 0.00% 38.18% 0.00% 149.09% 100.00%
EPS 0.00 0.00 0.00 -0.07 0.00 -0.59 -0.13 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -353.85% - Horiz. % -0.00% -0.00% -0.00% 53.85% -0.00% 453.85% 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 0.1215 0.0172 0.1533 0.0279 0.0000 0.0270 0.0308 149.04% QoQ % 606.40% -88.78% 449.46% 0.00% 0.00% -12.34% - Horiz. % 394.48% 55.84% 497.73% 90.58% 0.00% 87.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS - - - 0.01 - 0.04 0.02 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% - Horiz. % 0.00% 0.00% 0.00% 50.00% 0.00% 200.00% 100.00%
EPS 0.00 0.00 0.00 0.00 0.00 -0.03 -0.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -200.00% - Horiz. % -0.00% -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 0.0111 0.0014 0.0098 0.0013 0.0000 0.0012 0.0014 296.12% QoQ % 692.86% -85.71% 653.85% 0.00% 0.00% -14.29% - Horiz. % 792.86% 100.00% 700.00% 92.86% 0.00% 85.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.1900 0.1800 0.2000 0.1800 0.2200 0.3200 0.1600 -
P/RPS 0.00 0.00 0.00 86.09 0.00 39.16 29.13 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 34.43% - Horiz. % 0.00% 0.00% 0.00% 295.54% 0.00% 134.43% 100.00%
P/EPS 0.00 0.00 0.00 -257.14 0.00 -54.24 -123.08 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 55.93% - Horiz. % -0.00% -0.00% -0.00% 208.92% -0.00% 44.07% 100.00%
EY 0.00 0.00 0.00 -0.39 0.00 -1.84 -0.81 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -127.16% - Horiz. % -0.00% -0.00% -0.00% 48.15% -0.00% 227.16% 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 1.56 10.47 1.30 6.45 0.00 11.85 5.19 -55.03% QoQ % -85.10% 705.38% -79.84% 0.00% 0.00% 128.32% - Horiz. % 30.06% 201.73% 25.05% 124.28% 0.00% 228.32% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 30/08/16 30/05/16 26/02/16 20/11/15 28/08/15 01/06/15 -
Price 0.2800 0.2300 0.2000 0.2150 0.5200 0.2600 0.1800 -
P/RPS 0.00 0.00 0.00 102.83 0.00 31.82 32.78 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.93% - Horiz. % 0.00% 0.00% 0.00% 313.70% 0.00% 97.07% 100.00%
P/EPS 0.00 0.00 0.00 -307.14 0.00 -44.07 -138.46 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 68.17% - Horiz. % -0.00% -0.00% -0.00% 221.83% -0.00% 31.83% 100.00%
EY 0.00 0.00 0.00 -0.33 0.00 -2.27 -0.72 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -215.28% - Horiz. % -0.00% -0.00% -0.00% 45.83% -0.00% 315.28% 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 2.30 13.37 1.30 7.71 0.00 9.63 5.84 -46.18% QoQ % -82.80% 928.46% -83.14% 0.00% 0.00% 64.90% - Horiz. % 39.38% 228.94% 22.26% 132.02% 0.00% 164.90% 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
omedia2.pdf 
