[LAMBO] QoQ Cumulative Quarter Result on 2020-05-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
Revenue 23,873 887 64,786 64,074 63,260 0 61,021 -55.17% QoQ % 2,591.43% -98.63% 1.11% 1.29% 0.00% 0.00% - Horiz. % 39.12% 1.45% 106.17% 105.00% 103.67% 0.00% 100.00%
PBT -20,048 25,195 10,988 14,603 14,815 0 13,574 - QoQ % -179.57% 129.30% -24.76% -1.43% 0.00% 0.00% - Horiz. % -147.69% 185.61% 80.95% 107.58% 109.14% 0.00% 100.00%
Tax -166 -164 -4,827 -5,002 -4,744 0 -4,173 -93.65% QoQ % -1.22% 96.60% 3.50% -5.44% 0.00% 0.00% - Horiz. % 3.98% 3.93% 115.67% 119.87% 113.68% -0.00% 100.00%
NP -20,214 25,031 6,161 9,601 10,071 0 9,401 - QoQ % -180.76% 306.28% -35.83% -4.67% 0.00% 0.00% - Horiz. % -215.02% 266.26% 65.54% 102.13% 107.13% 0.00% 100.00%
NP to SH -20,204 25,036 6,190 9,626 10,093 0 9,416 - QoQ % -180.70% 304.46% -35.69% -4.63% 0.00% 0.00% - Horiz. % -214.57% 265.89% 65.74% 102.23% 107.19% 0.00% 100.00%
Tax Rate - % 0.65 % 43.93 % 34.25 % 32.02 % - % 30.74 % - QoQ % 0.00% -98.52% 28.26% 6.96% 0.00% 0.00% - Horiz. % 0.00% 2.11% 142.91% 111.42% 104.16% 0.00% 100.00%
Total Cost 44,087 -24,144 58,625 54,473 53,189 0 51,620 -12.61% QoQ % 282.60% -141.18% 7.62% 2.41% 0.00% 0.00% - Horiz. % 85.41% -46.77% 113.57% 105.53% 103.04% 0.00% 100.00%
Net Worth 166,659 175,508 129,043 126,721 122,929 - 122,494 30.11% QoQ % -5.04% 36.01% 1.83% 3.08% 0.00% 0.00% - Horiz. % 136.05% 143.28% 105.35% 103.45% 100.36% 0.00% 100.00%
Dividend 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 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 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
Net Worth 166,659 175,508 129,043 126,721 122,929 - 122,494 30.11% QoQ % -5.04% 36.01% 1.83% 3.08% 0.00% 0.00% - Horiz. % 136.05% 143.28% 105.35% 103.45% 100.36% 0.00% 100.00%
NOSH 3,069,230 2,667,302 2,108,549 2,101,510 2,101,358 2,101,103 2,101,103 38.26% QoQ % 15.07% 26.50% 0.33% 0.01% 0.01% 0.00% - Horiz. % 146.08% 126.95% 100.35% 100.02% 100.01% 100.00% 100.00%
Ratio Analysis 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
NP Margin -84.67 % 2,821.98 % 9.51 % 14.98 % 15.92 % - % 15.41 % - QoQ % -103.00% 29,573.82% -36.52% -5.90% 0.00% 0.00% - Horiz. % -549.45% 18,312.65% 61.71% 97.21% 103.31% 0.00% 100.00%
ROE -12.12 % 14.26 % 4.80 % 7.60 % 8.21 % - % 7.69 % - QoQ % -184.99% 197.08% -36.84% -7.43% 0.00% 0.00% - Horiz. % -157.61% 185.44% 62.42% 98.83% 106.76% 0.00% 100.00%
Per Share 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
RPS 0.78 0.03 3.07 3.05 3.01 - 2.90 -67.45% QoQ % 2,500.00% -99.02% 0.66% 1.33% 0.00% 0.00% - Horiz. % 26.90% 1.03% 105.86% 105.17% 103.79% 0.00% 100.00%
EPS -0.66 0.94 0.29 0.46 0.48 0.00 0.45 - QoQ % -170.21% 224.14% -36.96% -4.17% 0.00% 0.00% - Horiz. % -146.67% 208.89% 64.44% 102.22% 106.67% 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 0.0543 0.0658 0.0612 0.0603 0.0585 - 0.0583 -5.89% QoQ % -17.48% 7.52% 1.49% 3.08% 0.00% 0.00% - Horiz. % 93.14% 112.86% 104.97% 103.43% 100.34% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
RPS 0.49 0.02 1.32 1.31 1.29 - 1.25 -55.09% QoQ % 2,350.00% -98.48% 0.76% 1.55% 0.00% 0.00% - Horiz. % 39.20% 1.60% 105.60% 104.80% 103.20% 0.00% 100.00%
EPS -0.41 0.51 0.13 0.20 0.21 0.00 0.19 - QoQ % -180.39% 292.31% -35.00% -4.76% 0.00% 0.00% - Horiz. % -215.79% 268.42% 68.42% 105.26% 110.53% 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 0.0341 0.0359 0.0264 0.0259 0.0251 - 0.0250 30.39% QoQ % -5.01% 35.98% 1.93% 3.19% 0.00% 0.00% - Horiz. % 136.40% 143.60% 105.60% 103.60% 100.40% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
Date 30/11/20 28/08/20 29/05/20 31/03/20 31/12/19 29/11/19 30/09/19 -
Price 0.0350 0.0550 0.0250 0.0100 0.0400 0.0350 0.0500 -
P/RPS 4.50 165.39 0.81 0.33 1.33 0.00 1.72 127.53% QoQ % -97.28% 20,318.52% 145.45% -75.19% 0.00% 0.00% - Horiz. % 261.63% 9,615.70% 47.09% 19.19% 77.33% 0.00% 100.00%
P/EPS -5.32 5.86 8.52 2.18 8.33 0.00 11.16 - QoQ % -190.78% -31.22% 290.83% -73.83% 0.00% 0.00% - Horiz. % -47.67% 52.51% 76.34% 19.53% 74.64% 0.00% 100.00%
EY -18.81 17.07 11.74 45.81 12.01 0.00 8.96 - QoQ % -210.19% 45.40% -74.37% 281.43% 0.00% 0.00% - Horiz. % -209.93% 190.51% 131.03% 511.27% 134.04% 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 0.64 0.84 0.41 0.17 0.68 0.00 0.86 -22.32% QoQ % -23.81% 104.88% 141.18% -75.00% 0.00% 0.00% - Horiz. % 74.42% 97.67% 47.67% 19.77% 79.07% 0.00% 100.00%
Price Multiplier on Announcement Date 30/11/20 31/08/20 31/05/20 31/03/20 31/12/19 30/11/19 30/09/19 CAGR
Date 29/01/21 30/10/20 30/07/20 26/06/20 28/02/20 - 29/11/19 -
Price 0.0300 0.0300 0.0500 0.0200 0.0300 0.0000 0.0350 -
P/RPS 3.86 90.21 1.63 0.66 1.00 0.00 1.21 169.56% QoQ % -95.72% 5,434.36% 146.97% -34.00% 0.00% 0.00% - Horiz. % 319.01% 7,455.37% 134.71% 54.55% 82.64% 0.00% 100.00%
P/EPS -4.56 3.20 17.03 4.37 6.25 0.00 7.81 - QoQ % -242.50% -81.21% 289.70% -30.08% 0.00% 0.00% - Horiz. % -58.39% 40.97% 218.05% 55.95% 80.03% 0.00% 100.00%
EY -21.94 31.29 5.87 22.90 16.01 0.00 12.80 - QoQ % -170.12% 433.05% -74.37% 43.04% 0.00% 0.00% - Horiz. % -171.41% 244.45% 45.86% 178.91% 125.08% 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 0.55 0.46 0.82 0.33 0.51 0.00 0.60 -7.17% QoQ % 19.57% -43.90% 148.48% -35.29% 0.00% 0.00% - Horiz. % 91.67% 76.67% 136.67% 55.00% 85.00% 0.00% 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
LAMBO 2020 - 6th Quarter Report.pdf 
