[LAMBO] QoQ TTM Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,460 1,459 1,260 1,017 1,161 1,205 952 32.88% QoQ % 0.07% 15.79% 23.89% -12.40% -3.65% 26.58% - Horiz. % 153.36% 153.26% 132.35% 106.83% 121.95% 126.58% 100.00%
PBT -3,360 -3,673 -3,684 -2,052 -2,108 -1,909 -2,292 28.96% QoQ % 8.52% 0.30% -79.53% 2.66% -10.42% 16.71% - Horiz. % 146.60% 160.25% 160.73% 89.53% 91.97% 83.29% 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 -3,360 -3,673 -3,684 -2,052 -2,108 -1,909 -2,292 28.96% QoQ % 8.52% 0.30% -79.53% 2.66% -10.42% 16.71% - Horiz. % 146.60% 160.25% 160.73% 89.53% 91.97% 83.29% 100.00%
NP to SH -3,360 -3,673 -3,684 -2,052 -2,107 -1,906 -2,288 29.11% QoQ % 8.52% 0.30% -79.53% 2.61% -10.55% 16.70% - Horiz. % 146.85% 160.53% 161.01% 89.69% 92.09% 83.30% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,820 5,132 4,944 3,069 3,269 3,114 3,244 30.12% QoQ % -6.08% 3.80% 61.09% -6.12% 4.98% -4.01% - Horiz. % 148.58% 158.20% 152.40% 94.61% 100.77% 95.99% 100.00%
Net Worth 5,355 4,238 5,884 3,995 5,238 7,560 9,263 -30.54% QoQ % 26.36% -27.97% 47.27% -23.72% -30.71% -18.39% - Horiz. % 57.81% 45.75% 63.52% 43.13% 56.54% 81.61% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 0 0 0 0 0 0 0 - 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 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,355 4,238 5,884 3,995 5,238 7,560 9,263 -30.54% QoQ % 26.36% -27.97% 47.27% -23.72% -30.71% -18.39% - Horiz. % 57.81% 45.75% 63.52% 43.13% 56.54% 81.61% 100.00%
NOSH 169,999 130,000 179,391 154,864 180,000 240,000 284,166 -28.93% QoQ % 30.77% -27.53% 15.84% -13.96% -25.00% -15.54% - Horiz. % 59.82% 45.75% 63.13% 54.50% 63.34% 84.46% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -230.14 % -251.75 % -292.38 % -201.77 % -181.57 % -158.42 % -240.76 % -2.95% QoQ % 8.58% 13.90% -44.91% -11.13% -14.61% 34.20% - Horiz. % 95.59% 104.56% 121.44% 83.81% 75.42% 65.80% 100.00%
ROE -62.75 % -86.67 % -62.61 % -51.36 % -40.23 % -25.21 % -24.70 % 85.87% QoQ % 27.60% -38.43% -21.90% -27.67% -59.58% -2.06% - Horiz. % 254.05% 350.89% 253.48% 207.94% 162.87% 102.06% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.86 1.12 0.70 0.66 0.65 0.50 0.34 85.33% QoQ % -23.21% 60.00% 6.06% 1.54% 30.00% 47.06% - Horiz. % 252.94% 329.41% 205.88% 194.12% 191.18% 147.06% 100.00%
EPS -1.98 -2.83 -2.05 -1.33 -1.17 -0.79 -0.81 81.17% QoQ % 30.04% -38.05% -54.14% -13.68% -48.10% 2.47% - Horiz. % 244.44% 349.38% 253.09% 164.20% 144.44% 97.53% 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 0.0315 0.0326 0.0328 0.0258 0.0291 0.0315 0.0326 -2.26% QoQ % -3.37% -0.61% 27.13% -11.34% -7.62% -3.37% - Horiz. % 96.63% 100.00% 100.61% 79.14% 89.26% 96.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.03 0.03 0.03 0.02 0.02 0.02 0.02 30.94% QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% - Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 100.00% 100.00%
EPS -0.07 -0.07 -0.07 -0.04 -0.04 -0.04 -0.05 25.07% QoQ % 0.00% 0.00% -75.00% 0.00% 0.00% 20.00% - Horiz. % 140.00% 140.00% 140.00% 80.00% 80.00% 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 0.0011 0.0008 0.0012 0.0008 0.0011 0.0015 0.0019 -30.47% QoQ % 37.50% -33.33% 50.00% -27.27% -26.67% -21.05% - Horiz. % 57.89% 42.11% 63.16% 42.11% 57.89% 78.95% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.1300 0.1950 0.1600 0.1500 0.1050 0.1000 0.1000 -
P/RPS 15.14 17.37 22.78 22.84 16.28 19.92 29.85 -36.32% QoQ % -12.84% -23.75% -0.26% 40.29% -18.27% -33.27% - Horiz. % 50.72% 58.19% 76.31% 76.52% 54.54% 66.73% 100.00%
P/EPS -6.58 -6.90 -7.79 -11.32 -8.97 -12.59 -12.42 -34.45% QoQ % 4.64% 11.42% 31.18% -26.20% 28.75% -1.37% - Horiz. % 52.98% 55.56% 62.72% 91.14% 72.22% 101.37% 100.00%
EY -15.20 -14.49 -12.84 -8.83 -11.15 -7.94 -8.05 52.59% QoQ % -4.90% -12.85% -45.41% 20.81% -40.43% 1.37% - Horiz. % 188.82% 180.00% 159.50% 109.69% 138.51% 98.63% 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 4.13 5.98 4.88 5.81 3.61 3.17 3.07 21.80% QoQ % -30.94% 22.54% -16.01% 60.94% 13.88% 3.26% - Horiz. % 134.53% 194.79% 158.96% 189.25% 117.59% 103.26% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 29/08/14 30/05/14 27/02/14 29/11/13 11/10/13 -
Price 0.1400 0.1650 0.1650 0.1600 0.1200 0.0950 0.1000 -
P/RPS 16.30 14.70 23.49 24.36 18.60 18.92 29.85 -33.12% QoQ % 10.88% -37.42% -3.57% 30.97% -1.69% -36.62% - Horiz. % 54.61% 49.25% 78.69% 81.61% 62.31% 63.38% 100.00%
P/EPS -7.08 -5.84 -8.03 -12.08 -10.25 -11.96 -12.42 -31.18% QoQ % -21.23% 27.27% 33.53% -17.85% 14.30% 3.70% - Horiz. % 57.00% 47.02% 64.65% 97.26% 82.53% 96.30% 100.00%
EY -14.12 -17.12 -12.45 -8.28 -9.75 -8.36 -8.05 45.29% QoQ % 17.52% -37.51% -50.36% 15.08% -16.63% -3.85% - Horiz. % 175.40% 212.67% 154.66% 102.86% 121.12% 103.85% 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 4.44 5.06 5.03 6.20 4.12 3.02 3.07 27.80% QoQ % -12.25% 0.60% -18.87% 50.49% 36.42% -1.63% - Horiz. % 144.63% 164.82% 163.84% 201.95% 134.20% 98.37% 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
OMedia 3rd Quarter Results_Final.pdf 
