[LAMBO] QoQ Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 342 541 313 364 527 430 139 82.15% QoQ % -36.78% 72.84% -14.01% -30.93% 22.56% 209.35% - Horiz. % 246.04% 389.21% 225.18% 261.87% 379.14% 309.35% 100.00%
PBT 3 -963 -152 -119 -13 -2,655 -573 - QoQ % 100.31% -533.55% -27.73% -815.38% 99.51% -363.35% - Horiz. % -0.52% 168.06% 26.53% 20.77% 2.27% 463.35% 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 3 -963 -152 -119 -13 -2,655 -573 - QoQ % 100.31% -533.55% -27.73% -815.38% 99.51% -363.35% - Horiz. % -0.52% 168.06% 26.53% 20.77% 2.27% 463.35% 100.00%
NP to SH 3 -975 -152 -119 -13 -2,655 -573 - QoQ % 100.31% -541.45% -27.73% -815.38% 99.51% -363.35% - Horiz. % -0.52% 170.16% 26.53% 20.77% 2.27% 463.35% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 339 1,504 465 483 540 3,085 712 -39.00% QoQ % -77.46% 223.44% -3.73% -10.56% -82.50% 333.29% - Horiz. % 47.61% 211.24% 65.31% 67.84% 75.84% 433.29% 100.00%
Net Worth 6,316 5,722 6,687 5,355 4,238 5,884 3,995 35.67% QoQ % 10.37% -14.43% 24.89% 26.36% -27.97% 47.27% - Horiz. % 158.08% 143.23% 167.39% 134.03% 106.07% 147.27% 100.00%
Dividend 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 6,316 5,722 6,687 5,355 4,238 5,884 3,995 35.67% QoQ % 10.37% -14.43% 24.89% 26.36% -27.97% 47.27% - Horiz. % 158.08% 143.23% 167.39% 134.03% 106.07% 147.27% 100.00%
NOSH 211,956 211,956 217,142 169,999 130,000 179,391 154,864 23.25% QoQ % 0.00% -2.39% 27.73% 30.77% -27.53% 15.84% - Horiz. % 136.87% 136.87% 140.21% 109.77% 83.94% 115.84% 100.00%
Ratio Analysis 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.88 % -178.00 % -48.56 % -32.69 % -2.47 % -617.44 % -412.23 % - QoQ % 100.49% -266.56% -48.55% -1,223.48% 99.60% -49.78% - Horiz. % -0.21% 43.18% 11.78% 7.93% 0.60% 149.78% 100.00%
ROE 0.05 % -17.04 % -2.27 % -2.22 % -0.31 % -45.12 % -14.34 % - QoQ % 100.29% -650.66% -2.25% -616.13% 99.31% -214.64% - Horiz. % -0.35% 118.83% 15.83% 15.48% 2.16% 314.64% 100.00%
Per Share 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.16 0.26 0.14 0.21 0.41 0.24 0.09 46.70% QoQ % -38.46% 85.71% -33.33% -48.78% 70.83% 166.67% - Horiz. % 177.78% 288.89% 155.56% 233.33% 455.56% 266.67% 100.00%
EPS 0.00 -0.46 -0.07 -0.07 -0.01 -1.48 -0.37 - QoQ % 0.00% -557.14% 0.00% -600.00% 99.32% -300.00% - Horiz. % -0.00% 124.32% 18.92% 18.92% 2.70% 400.00% 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 0.0298 0.0270 0.0308 0.0315 0.0326 0.0328 0.0258 10.08% QoQ % 10.37% -12.34% -2.22% -3.37% -0.61% 27.13% - Horiz. % 115.50% 104.65% 119.38% 122.09% 126.36% 127.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,197,091 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.03 0.05 0.03 0.03 0.04 0.04 0.01 107.87% QoQ % -40.00% 66.67% 0.00% -25.00% 0.00% 300.00% - Horiz. % 300.00% 500.00% 300.00% 300.00% 400.00% 400.00% 100.00%
EPS 0.00 -0.08 -0.01 -0.01 0.00 -0.22 -0.05 - QoQ % 0.00% -700.00% 0.00% 0.00% 0.00% -340.00% - Horiz. % -0.00% 160.00% 20.00% 20.00% -0.00% 440.00% 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 0.0053 0.0048 0.0056 0.0045 0.0035 0.0049 0.0033 37.10% QoQ % 10.42% -14.29% 24.44% 28.57% -28.57% 48.48% - Horiz. % 160.61% 145.45% 169.70% 136.36% 106.06% 148.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.2200 0.3200 0.1600 0.1300 0.1950 0.1600 0.1500 -
P/RPS 136.35 125.37 111.00 60.71 48.10 66.75 167.12 -12.68% QoQ % 8.76% 12.95% 82.84% 26.22% -27.94% -60.06% - Horiz. % 81.59% 75.02% 66.42% 36.33% 28.78% 39.94% 100.00%
P/EPS 15,543.48 -69.57 -228.57 -185.71 -1,950.00 -10.81 -40.54 - QoQ % 22,442.22% 69.56% -23.08% 90.48% -17,938.85% 73.33% - Horiz. % -38,341.09% 171.61% 563.81% 458.09% 4,810.06% 26.67% 100.00%
EY 0.01 -1.44 -0.44 -0.54 -0.05 -9.25 -2.47 - QoQ % 100.69% -227.27% 18.52% -980.00% 99.46% -274.49% - Horiz. % -0.40% 58.30% 17.81% 21.86% 2.02% 374.49% 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 7.38 11.85 5.19 4.13 5.98 4.88 5.81 17.27% QoQ % -37.72% 128.32% 25.67% -30.94% 22.54% -16.01% - Horiz. % 127.02% 203.96% 89.33% 71.08% 102.93% 83.99% 100.00%
Price Multiplier on Announcement Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 28/08/15 01/06/15 27/02/15 27/11/14 29/08/14 30/05/14 -
Price 0.5200 0.2600 0.1800 0.1400 0.1650 0.1650 0.1600 -
P/RPS 322.27 101.86 124.87 65.38 40.70 68.84 178.26 48.35% QoQ % 216.39% -18.43% 90.99% 60.64% -40.88% -61.38% - Horiz. % 180.79% 57.14% 70.05% 36.68% 22.83% 38.62% 100.00%
P/EPS 36,739.13 -56.52 -257.14 -200.00 -1,650.00 -11.15 -43.24 - QoQ % 65,102.00% 78.02% -28.57% 87.88% -14,698.21% 74.21% - Horiz. % -84,965.61% 130.71% 594.68% 462.53% 3,815.91% 25.79% 100.00%
EY 0.00 -1.77 -0.39 -0.50 -0.06 -8.97 -2.31 - QoQ % 0.00% -353.85% 22.00% -733.33% 99.33% -288.31% - Horiz. % -0.00% 76.62% 16.88% 21.65% 2.60% 388.31% 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 17.45 9.63 5.84 4.44 5.06 5.03 6.20 99.22% QoQ % 81.20% 64.90% 31.53% -12.25% 0.60% -18.87% - Horiz. % 281.45% 155.32% 94.19% 71.61% 81.61% 81.13% 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
Quarterly Result (OMG).pdf 
