[LAMBO] QoQ Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 4,599 4,937 3,452 4,128 118 342 541 313.84% QoQ % -6.85% 43.02% -16.38% 3,398.31% -65.50% -36.78% - Horiz. % 850.09% 912.57% 638.08% 763.03% 21.81% 63.22% 100.00%
PBT 4,220 4,724 -9,087 2,846 -157 3 -963 - QoQ % -10.67% 151.99% -419.29% 1,912.74% -5,333.33% 100.31% - Horiz. % -438.21% -490.55% 943.61% -295.53% 16.30% -0.31% 100.00%
Tax -1,068 -1,183 -1,828 0 0 0 0 - QoQ % 9.72% 35.28% 0.00% 0.00% 0.00% 0.00% - Horiz. % 58.42% 64.72% 100.00% - - - -
NP 3,152 3,541 -10,915 2,846 -157 3 -963 - QoQ % -10.99% 132.44% -483.52% 1,912.74% -5,333.33% 100.31% - Horiz. % -327.31% -367.71% 1,133.44% -295.53% 16.30% -0.31% 100.00%
NP to SH 3,152 3,541 -10,915 2,846 -157 3 -975 - QoQ % -10.99% 132.44% -483.52% 1,912.74% -5,333.33% 100.31% - Horiz. % -323.28% -363.18% 1,119.49% -291.90% 16.10% -0.31% 100.00%
Tax Rate 25.31 % 25.04 % - % - % - % - % - % - QoQ % 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.08% 100.00% - - - - -
Total Cost 1,447 1,396 14,367 1,282 275 339 1,504 -2.53% QoQ % 3.65% -90.28% 1,020.67% 366.18% -18.88% -77.46% - Horiz. % 96.21% 92.82% 955.25% 85.24% 18.28% 22.54% 100.00%
Net Worth 85,149 53,778 49,394 47,944 6,257 6,316 5,722 500.01% QoQ % 58.33% 8.88% 3.02% 666.18% -0.93% 10.37% - Horiz. % 1,487.89% 939.73% 863.11% 837.77% 109.34% 110.37% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,149 53,778 49,394 47,944 6,257 6,316 5,722 500.01% QoQ % 58.33% 8.88% 3.02% 666.18% -0.93% 10.37% - Horiz. % 1,487.89% 939.73% 863.11% 837.77% 109.34% 110.37% 100.00%
NOSH 495,342 442,624 395,471 312,747 224,285 211,956 211,956 75.65% QoQ % 11.91% 11.92% 26.45% 39.44% 5.82% 0.00% - Horiz. % 233.70% 208.83% 186.58% 147.55% 105.82% 100.00% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 68.54 % 71.72 % -316.19 % 68.94 % -133.05 % 0.88 % -178.00 % - QoQ % -4.43% 122.68% -558.65% 151.82% -15,219.32% 100.49% - Horiz. % -38.51% -40.29% 177.63% -38.73% 74.75% -0.49% 100.00%
ROE 3.70 % 6.58 % -22.10 % 5.94 % -2.51 % 0.05 % -17.04 % - QoQ % -43.77% 129.77% -472.05% 336.65% -5,120.00% 100.29% - Horiz. % -21.71% -38.62% 129.69% -34.86% 14.73% -0.29% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.93 1.12 0.87 1.32 0.05 0.16 0.26 132.99% QoQ % -16.96% 28.74% -34.09% 2,540.00% -68.75% -38.46% - Horiz. % 357.69% 430.77% 334.62% 507.69% 19.23% 61.54% 100.00%
EPS 0.64 0.80 -2.76 0.91 -0.07 0.00 -0.46 - QoQ % -20.00% 128.99% -403.30% 1,400.00% 0.00% 0.00% - Horiz. % -139.13% -173.91% 600.00% -197.83% 15.22% -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 0.1719 0.1215 0.1249 0.1533 0.0279 0.0298 0.0270 241.59% QoQ % 41.48% -2.72% -18.53% 449.46% -6.38% 10.37% - Horiz. % 636.67% 450.00% 462.59% 567.78% 103.33% 110.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.09 0.10 0.07 0.08 0.00 0.01 0.01 329.80% QoQ % -10.00% 42.86% -12.50% 0.00% 0.00% 0.00% - Horiz. % 900.00% 1,000.00% 700.00% 800.00% 0.00% 100.00% 100.00%
EPS 0.06 0.07 -0.22 0.06 0.00 0.00 -0.02 - QoQ % -14.29% 131.82% -466.67% 0.00% 0.00% 0.00% - Horiz. % -300.00% -350.00% 1,100.00% -300.00% -0.00% -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 0.0171 0.0108 0.0099 0.0096 0.0013 0.0013 0.0011 517.72% QoQ % 58.33% 9.09% 3.12% 638.46% 0.00% 18.18% - Horiz. % 1,554.55% 981.82% 900.00% 872.73% 118.18% 118.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3000 0.1900 0.1800 0.2000 0.1800 0.2200 0.3200 -
P/RPS 32.31 17.03 20.62 15.15 342.13 136.35 125.37 -59.34% QoQ % 89.72% -17.41% 36.11% -95.57% 150.92% 8.76% - Horiz. % 25.77% 13.58% 16.45% 12.08% 272.90% 108.76% 100.00%
P/EPS 47.15 23.75 -6.52 21.98 -257.14 15,543.48 -69.57 - QoQ % 98.53% 464.26% -129.66% 108.55% -101.65% 22,442.22% - Horiz. % -67.77% -34.14% 9.37% -31.59% 369.61% -22,342.22% 100.00%
EY 2.12 4.21 -15.33 4.55 -0.39 0.01 -1.44 - QoQ % -49.64% 127.46% -436.92% 1,266.67% -4,000.00% 100.69% - Horiz. % -147.22% -292.36% 1,064.58% -315.97% 27.08% -0.69% 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 1.75 1.56 1.44 1.30 6.45 7.38 11.85 -71.90% QoQ % 12.18% 8.33% 10.77% -79.84% -12.60% -37.72% - Horiz. % 14.77% 13.16% 12.15% 10.97% 54.43% 62.28% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 20/11/15 28/08/15 -
Price 0.3650 0.2800 0.2300 0.2000 0.2150 0.5200 0.2600 -
P/RPS 39.31 25.10 26.35 15.15 408.66 322.27 101.86 -46.84% QoQ % 56.61% -4.74% 73.93% -96.29% 26.81% 216.39% - Horiz. % 38.59% 24.64% 25.87% 14.87% 401.20% 316.39% 100.00%
P/EPS 57.36 35.00 -8.33 21.98 -307.14 36,739.13 -56.52 - QoQ % 63.89% 520.17% -137.90% 107.16% -100.84% 65,102.00% - Horiz. % -101.49% -61.92% 14.74% -38.89% 543.42% -65,002.00% 100.00%
EY 1.74 2.86 -12.00 4.55 -0.33 0.00 -1.77 - QoQ % -39.16% 123.83% -363.74% 1,478.79% 0.00% 0.00% - Horiz. % -98.31% -161.58% 677.97% -257.06% 18.64% -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 2.12 2.30 1.84 1.30 7.71 17.45 9.63 -63.37% QoQ % -7.83% 25.00% 41.54% -83.14% -55.82% 81.20% - Horiz. % 22.01% 23.88% 19.11% 13.50% 80.06% 181.20% 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 2016 - 3rd Quarter Report.pdf 
