[LAMBO] QoQ Quarter Result on 2020-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Revenue 887 712 813 2,240 5,843 0 29,539 -94.97% QoQ % 24.58% -12.42% -63.71% -61.66% 0.00% 0.00% - Horiz. % 3.00% 2.41% 2.75% 7.58% 19.78% 0.00% 100.00%
PBT 25,195 -3,615 -212 1,241 1,944 0 6,210 230.14% QoQ % 796.96% -1,605.19% -117.08% -36.16% 0.00% 0.00% - Horiz. % 405.72% -58.21% -3.41% 19.98% 31.30% 0.00% 100.00%
Tax -164 175 -257 -571 -758 0 -1,808 -87.09% QoQ % -193.71% 168.09% 54.99% 24.67% 0.00% 0.00% - Horiz. % 9.07% -9.68% 14.21% 31.58% 41.92% -0.00% 100.00%
NP 25,031 -3,440 -469 670 1,186 0 4,402 340.27% QoQ % 827.65% -633.48% -170.00% -43.51% 0.00% 0.00% - Horiz. % 568.63% -78.15% -10.65% 15.22% 26.94% 0.00% 100.00%
NP to SH 25,036 -3,436 -467 677 1,192 0 4,408 339.83% QoQ % 828.64% -635.76% -168.98% -43.20% 0.00% 0.00% - Horiz. % 567.97% -77.95% -10.59% 15.36% 27.04% 0.00% 100.00%
Tax Rate 0.65 % - % - % 46.01 % 38.99 % - % 29.11 % -96.09% QoQ % 0.00% 0.00% 0.00% 18.00% 0.00% 0.00% - Horiz. % 2.23% 0.00% 0.00% 158.06% 133.94% 0.00% 100.00%
Total Cost -24,144 4,152 1,282 1,570 4,657 0 25,137 - QoQ % -681.50% 223.87% -18.34% -66.29% 0.00% 0.00% - Horiz. % -96.05% 16.52% 5.10% 6.25% 18.53% 0.00% 100.00%
Net Worth 175,508 129,043 126,721 122,929 122,494 - 124,144 34.35% QoQ % 36.01% 1.83% 3.08% 0.36% 0.00% 0.00% - Horiz. % 141.37% 103.95% 102.08% 99.02% 98.67% 0.00% 100.00%
Dividend 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 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 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Net Worth 175,508 129,043 126,721 122,929 122,494 - 124,144 34.35% QoQ % 36.01% 1.83% 3.08% 0.36% 0.00% 0.00% - Horiz. % 141.37% 103.95% 102.08% 99.02% 98.67% 0.00% 100.00%
NOSH 2,667,302 2,108,549 2,101,510 2,101,358 2,101,103 2,100,587 2,100,587 22.59% QoQ % 26.50% 0.33% 0.01% 0.01% 0.02% 0.00% - Horiz. % 126.98% 100.38% 100.04% 100.04% 100.02% 100.00% 100.00%
Ratio Analysis 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
NP Margin 2,821.98 % -483.15 % -57.69 % 29.91 % 20.30 % - % 14.90 % 8,652.81% QoQ % 684.08% -737.49% -292.88% 47.34% 0.00% 0.00% - Horiz. % 18,939.46% -3,242.62% -387.18% 200.74% 136.24% 0.00% 100.00%
ROE 14.26 % -2.66 % -0.37 % 0.55 % 0.97 % - % 3.55 % 227.34% QoQ % 636.09% -618.92% -167.27% -43.30% 0.00% 0.00% - Horiz. % 401.69% -74.93% -10.42% 15.49% 27.32% 0.00% 100.00%
Per Share 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
RPS 0.03 0.03 0.04 0.11 0.28 - 1.41 -96.25% QoQ % 0.00% -25.00% -63.64% -60.71% 0.00% 0.00% - Horiz. % 2.13% 2.13% 2.84% 7.80% 19.86% 0.00% 100.00%
EPS 0.94 -0.16 -0.02 0.03 0.06 0.00 0.21 259.00% QoQ % 687.50% -700.00% -166.67% -50.00% 0.00% 0.00% - Horiz. % 447.62% -76.19% -9.52% 14.29% 28.57% 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 0.0658 0.0612 0.0603 0.0585 0.0583 - 0.0591 9.59% QoQ % 7.52% 1.49% 3.08% 0.34% 0.00% 0.00% - Horiz. % 111.34% 103.55% 102.03% 98.98% 98.65% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,275,316 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
RPS 0.02 0.02 0.02 0.05 0.14 - 0.69 -95.12% QoQ % 0.00% 0.00% -60.00% -64.29% 0.00% 0.00% - Horiz. % 2.90% 2.90% 2.90% 7.25% 20.29% 0.00% 100.00%
EPS 0.59 -0.08 -0.01 0.02 0.03 0.00 0.10 354.34% QoQ % 837.50% -700.00% -150.00% -33.33% 0.00% 0.00% - Horiz. % 590.00% -80.00% -10.00% 20.00% 30.00% 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 0.0411 0.0302 0.0296 0.0288 0.0287 - 0.0290 34.63% QoQ % 36.09% 2.03% 2.78% 0.35% 0.00% 0.00% - Horiz. % 141.72% 104.14% 102.07% 99.31% 98.97% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Date 28/08/20 29/05/20 31/03/20 31/12/19 30/09/19 30/08/19 28/06/19 -
Price 0.0550 0.0250 0.0100 0.0400 0.0500 0.0550 0.0650 -
P/RPS 165.39 74.04 25.85 37.52 17.98 0.00 4.62 2,014.19% QoQ % 123.38% 186.42% -31.10% 108.68% 0.00% 0.00% - Horiz. % 3,579.87% 1,602.60% 559.52% 812.12% 389.18% 0.00% 100.00%
P/EPS 5.86 -15.34 -45.00 124.16 88.13 0.00 30.98 -75.83% QoQ % 138.20% 65.91% -136.24% 40.88% 0.00% 0.00% - Horiz. % 18.92% -49.52% -145.26% 400.77% 284.47% 0.00% 100.00%
EY 17.07 -6.52 -2.22 0.81 1.13 0.00 3.23 313.62% QoQ % 361.81% -193.69% -374.07% -28.32% 0.00% 0.00% - Horiz. % 528.48% -201.86% -68.73% 25.08% 34.98% 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 0.84 0.41 0.17 0.68 0.86 0.00 1.10 -20.54% QoQ % 104.88% 141.18% -75.00% -20.93% 0.00% 0.00% - Horiz. % 76.36% 37.27% 15.45% 61.82% 78.18% 0.00% 100.00%
Price Multiplier on Announcement Date 31/08/20 31/05/20 31/03/20 31/12/19 30/09/19 31/08/19 30/06/19 CAGR
Date 30/10/20 30/07/20 26/06/20 28/02/20 29/11/19 - 29/08/19 -
Price 0.0300 0.0500 0.0200 0.0300 0.0350 0.0000 0.0500 -
P/RPS 90.21 148.07 51.70 28.14 12.59 0.00 3.56 1,474.60% QoQ % -39.08% 186.40% 83.72% 123.51% 0.00% 0.00% - Horiz. % 2,533.99% 4,159.27% 1,452.25% 790.45% 353.65% 0.00% 100.00%
P/EPS 3.20 -30.68 -90.00 93.12 61.69 0.00 23.83 -81.95% QoQ % 110.43% 65.91% -196.65% 50.95% 0.00% 0.00% - Horiz. % 13.43% -128.75% -377.68% 390.77% 258.88% 0.00% 100.00%
EY 31.29 -3.26 -1.11 1.07 1.62 0.00 4.20 454.34% QoQ % 1,059.82% -193.69% -203.74% -33.95% 0.00% 0.00% - Horiz. % 745.00% -77.62% -26.43% 25.48% 38.57% 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 0.46 0.82 0.33 0.51 0.60 0.00 0.85 -40.76% QoQ % -43.90% 148.48% -35.29% -15.00% 0.00% 0.00% - Horiz. % 54.12% 96.47% 38.82% 60.00% 70.59% 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 2021 - 1st Quarter Report.pdf 
