[LAMBO] QoQ Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 22,009 24,723 22,011 25,874 12,117 4,599 4,937 171.12% QoQ % -10.98% 12.32% -14.93% 113.53% 163.47% -6.85% - Horiz. % 445.80% 500.77% 445.84% 524.08% 245.43% 93.15% 100.00%
PBT 5,761 6,737 6,711 6,853 5,315 4,220 4,724 14.16% QoQ % -14.49% 0.39% -2.07% 28.94% 25.95% -10.67% - Horiz. % 121.95% 142.61% 142.06% 145.07% 112.51% 89.33% 100.00%
Tax -1,544 -1,667 -1,696 -1,779 -1,286 -1,068 -1,183 19.45% QoQ % 7.38% 1.71% 4.67% -38.34% -20.41% 9.72% - Horiz. % 130.52% 140.91% 143.36% 150.38% 108.71% 90.28% 100.00%
NP 4,217 5,070 5,015 5,074 4,029 3,152 3,541 12.37% QoQ % -16.82% 1.10% -1.16% 25.94% 27.82% -10.99% - Horiz. % 119.09% 143.18% 141.63% 143.29% 113.78% 89.01% 100.00%
NP to SH 4,217 5,070 5,015 5,074 4,029 3,152 3,541 12.37% QoQ % -16.82% 1.10% -1.16% 25.94% 27.82% -10.99% - Horiz. % 119.09% 143.18% 141.63% 143.29% 113.78% 89.01% 100.00%
Tax Rate 26.80 % 24.74 % 25.27 % 25.96 % 24.20 % 25.31 % 25.04 % 4.64% QoQ % 8.33% -2.10% -2.66% 7.27% -4.39% 1.08% - Horiz. % 107.03% 98.80% 100.92% 103.67% 96.65% 101.08% 100.00%
Total Cost 17,792 19,653 16,996 20,800 8,088 1,447 1,396 446.47% QoQ % -9.47% 15.63% -18.29% 157.17% 458.95% 3.65% - Horiz. % 1,274.50% 1,407.81% 1,217.48% 1,489.97% 579.37% 103.65% 100.00%
Net Worth 104,436 101,004 97,669 92,746 88,506 85,149 53,778 55.72% QoQ % 3.40% 3.41% 5.31% 4.79% 3.94% 58.33% - Horiz. % 194.20% 187.81% 181.61% 172.46% 164.57% 158.33% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 104,436 101,004 97,669 92,746 88,506 85,149 53,778 55.72% QoQ % 3.40% 3.41% 5.31% 4.79% 3.94% 58.33% - Horiz. % 194.20% 187.81% 181.61% 172.46% 164.57% 158.33% 100.00%
NOSH 1,196,298 832,682 832,649 831,803 832,608 495,342 442,624 94.15% QoQ % 43.67% 0.00% 0.10% -0.10% 68.09% 11.91% - Horiz. % 270.27% 188.12% 188.12% 187.93% 188.11% 111.91% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 19.16 % 20.51 % 22.78 % 19.61 % 33.25 % 68.54 % 71.72 % -58.55% QoQ % -6.58% -9.96% 16.17% -41.02% -51.49% -4.43% - Horiz. % 26.72% 28.60% 31.76% 27.34% 46.36% 95.57% 100.00%
ROE 4.04 % 5.02 % 5.13 % 5.47 % 4.55 % 3.70 % 6.58 % -27.78% QoQ % -19.52% -2.14% -6.22% 20.22% 22.97% -43.77% - Horiz. % 61.40% 76.29% 77.96% 83.13% 69.15% 56.23% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.84 2.97 2.64 3.11 1.46 0.93 1.12 39.27% QoQ % -38.05% 12.50% -15.11% 113.01% 56.99% -16.96% - Horiz. % 164.29% 265.18% 235.71% 277.68% 130.36% 83.04% 100.00%
EPS 0.35 0.61 0.60 0.61 0.48 0.64 0.80 -42.40% QoQ % -42.62% 1.67% -1.64% 27.08% -25.00% -20.00% - Horiz. % 43.75% 76.25% 75.00% 76.25% 60.00% 80.00% 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 0.0873 0.1213 0.1173 0.1115 0.1063 0.1719 0.1215 -19.79% QoQ % -28.03% 3.41% 5.20% 4.89% -38.16% 41.48% - Horiz. % 71.85% 99.84% 96.54% 91.77% 87.49% 141.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 0.44 0.50 0.44 0.52 0.24 0.09 0.10 168.76% QoQ % -12.00% 13.64% -15.38% 116.67% 166.67% -10.00% - Horiz. % 440.00% 500.00% 440.00% 520.00% 240.00% 90.00% 100.00%
EPS 0.08 0.10 0.10 0.10 0.08 0.06 0.07 9.32% QoQ % -20.00% 0.00% 0.00% 25.00% 33.33% -14.29% - Horiz. % 114.29% 142.86% 142.86% 142.86% 114.29% 85.71% 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 0.0209 0.0202 0.0196 0.0186 0.0177 0.0171 0.0108 55.35% QoQ % 3.47% 3.06% 5.38% 5.08% 3.51% 58.33% - Horiz. % 193.52% 187.04% 181.48% 172.22% 163.89% 158.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.1650 0.6050 0.6850 0.8200 0.3150 0.3000 0.1900 -
P/RPS 8.97 20.38 25.91 26.36 21.64 32.31 17.03 -34.80% QoQ % -55.99% -21.34% -1.71% 21.81% -33.02% 89.72% - Horiz. % 52.67% 119.67% 152.14% 154.79% 127.07% 189.72% 100.00%
P/EPS 46.81 99.36 113.73 134.43 65.10 47.15 23.75 57.26% QoQ % -52.89% -12.64% -15.40% 106.50% 38.07% 98.53% - Horiz. % 197.09% 418.36% 478.86% 566.02% 274.11% 198.53% 100.00%
EY 2.14 1.01 0.88 0.74 1.54 2.12 4.21 -36.33% QoQ % 111.88% 14.77% 18.92% -51.95% -27.36% -49.64% - Horiz. % 50.83% 23.99% 20.90% 17.58% 36.58% 50.36% 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 1.89 4.99 5.84 7.35 2.96 1.75 1.56 13.66% QoQ % -62.12% -14.55% -20.54% 148.31% 69.14% 12.18% - Horiz. % 121.15% 319.87% 374.36% 471.15% 189.74% 112.18% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 29/11/17 30/08/17 26/05/17 28/02/17 22/11/16 -
Price 0.1450 0.6200 0.6000 0.8350 0.5150 0.3650 0.2800 -
P/RPS 7.88 20.88 22.70 26.84 35.39 39.31 25.10 -53.84% QoQ % -62.26% -8.02% -15.42% -24.16% -9.97% 56.61% - Horiz. % 31.39% 83.19% 90.44% 106.93% 141.00% 156.61% 100.00%
P/EPS 41.13 101.83 99.62 136.89 106.43 57.36 35.00 11.37% QoQ % -59.61% 2.22% -27.23% 28.62% 85.55% 63.89% - Horiz. % 117.51% 290.94% 284.63% 391.11% 304.09% 163.89% 100.00%
EY 2.43 0.98 1.00 0.73 0.94 1.74 2.86 -10.30% QoQ % 147.96% -2.00% 36.99% -22.34% -45.98% -39.16% - Horiz. % 84.97% 34.27% 34.97% 25.52% 32.87% 60.84% 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 1.66 5.11 5.12 7.49 4.84 2.12 2.30 -19.55% QoQ % -67.51% -0.20% -31.64% 54.75% 128.30% -7.83% - Horiz. % 72.17% 222.17% 222.61% 325.65% 210.43% 92.17% 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
ACCSOFT 2017 - 2nd Quarter Report.pdf 
