Highlights

[LAMBO] YoY Annual (Unaudited) Result on 2015-06-30 [#4]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend YoY -     65.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 84,725 0 8,040 1,745 1,260 951 1,374 111.38%
  YoY % 0.00% 0.00% 360.74% 38.49% 32.49% -30.79% -
  Horiz. % 6,166.30% 0.00% 585.15% 127.00% 91.70% 69.21% 100.00%
PBT 25,616 0 -6,395 -1,248 -3,685 -2,293 -2,369 -
  YoY % 0.00% 0.00% -412.42% 66.13% -60.71% 3.21% -
  Horiz. % -1,081.30% -0.00% 269.95% 52.68% 155.55% 96.79% 100.00%
Tax -6,427 0 -1,828 0 0 0 -164 94.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,918.90% -0.00% 1,114.63% -0.00% -0.00% -0.00% 100.00%
NP 19,189 0 -8,223 -1,248 -3,685 -2,293 -2,533 -
  YoY % 0.00% 0.00% -558.89% 66.13% -60.71% 9.47% -
  Horiz. % -757.56% -0.00% 324.63% 49.27% 145.48% 90.53% 100.00%
NP to SH 19,189 0 -8,223 -1,260 -3,685 -2,289 -2,438 -
  YoY % 0.00% 0.00% -552.62% 65.81% -60.99% 6.11% -
  Horiz. % -787.08% -0.00% 337.28% 51.68% 151.15% 93.89% 100.00%
Tax Rate 25.09 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 65,536 0 16,263 2,993 4,945 3,244 3,907 66.87%
  YoY % 0.00% 0.00% 443.37% -39.47% 52.44% -16.97% -
  Horiz. % 1,677.40% 0.00% 416.25% 76.61% 126.57% 83.03% 100.00%
Net Worth 101,004 8,519 49,377 5,766 5,867 5,653 6,001 66.97%
  YoY % 1,085.51% -82.75% 756.34% -1.73% 3.79% -5.80% -
  Horiz. % 1,683.06% 141.97% 822.79% 96.08% 97.77% 94.20% 100.00%
Dividend
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 101,004 8,519 49,377 5,766 5,867 5,653 6,001 66.97%
  YoY % 1,085.51% -82.75% 756.34% -1.73% 3.79% -5.80% -
  Horiz. % 1,683.06% 141.97% 822.79% 96.08% 97.77% 94.20% 100.00%
NOSH 832,682 495,342 395,336 213,559 178,883 173,409 156,282 35.50%
  YoY % 68.10% 25.30% 85.12% 19.38% 3.16% 10.96% -
  Horiz. % 532.81% 316.95% 252.96% 136.65% 114.46% 110.96% 100.00%
Ratio Analysis
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 22.65 % - % -102.28 % -71.52 % -292.46 % -241.11 % -184.35 % -
  YoY % 0.00% 0.00% -43.01% 75.55% -21.30% -30.79% -
  Horiz. % -12.29% 0.00% 55.48% 38.80% 158.64% 130.79% 100.00%
ROE 19.00 % - % -16.65 % -21.85 % -62.80 % -40.49 % -40.63 % -
  YoY % 0.00% 0.00% 23.80% 65.21% -55.10% 0.34% -
  Horiz. % -46.76% 0.00% 40.98% 53.78% 154.57% 99.66% 100.00%
Per Share
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.17 - 2.03 0.82 0.70 0.55 0.88 55.96%
  YoY % 0.00% 0.00% 147.56% 17.14% 27.27% -37.50% -
  Horiz. % 1,155.68% 0.00% 230.68% 93.18% 79.55% 62.50% 100.00%
EPS 2.30 0.00 -2.08 -0.59 -2.06 -1.32 -1.56 -
  YoY % 0.00% 0.00% -252.54% 71.36% -56.06% 15.38% -
  Horiz. % -147.44% -0.00% 133.33% 37.82% 132.05% 84.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1213 0.0172 0.1249 0.0270 0.0328 0.0326 0.0384 23.23%
  YoY % 605.23% -86.23% 362.59% -17.68% 0.61% -15.10% -
  Horiz. % 315.89% 44.79% 325.26% 70.31% 85.42% 84.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.73 - 0.16 0.04 0.03 0.02 0.03 108.82%
  YoY % 0.00% 0.00% 300.00% 33.33% 50.00% -33.33% -
  Horiz. % 5,766.67% 0.00% 533.33% 133.33% 100.00% 66.67% 100.00%
EPS 0.39 0.00 -0.17 -0.03 -0.08 -0.05 -0.05 -
  YoY % 0.00% 0.00% -466.67% 62.50% -60.00% 0.00% -
  Horiz. % -780.00% -0.00% 340.00% 60.00% 160.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0206 0.0017 0.0101 0.0012 0.0012 0.0012 0.0012 67.57%
  YoY % 1,111.76% -83.17% 741.67% 0.00% 0.00% 0.00% -
  Horiz. % 1,716.67% 141.67% 841.67% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/12/17 30/12/16 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6050 0.3000 0.1800 0.3200 0.1600 0.1000 0.1000 -
P/RPS 5.95 0.00 8.85 39.16 22.72 18.23 11.37 -11.09%
  YoY % 0.00% 0.00% -77.40% 72.36% 24.63% 60.33% -
  Horiz. % 52.33% 0.00% 77.84% 344.42% 199.82% 160.33% 100.00%
P/EPS 26.25 0.00 -8.65 -54.24 -7.77 -7.58 -6.41 -
  YoY % 0.00% 0.00% 84.05% -598.07% -2.51% -18.25% -
  Horiz. % -409.52% -0.00% 134.95% 846.18% 121.22% 118.25% 100.00%
EY 3.81 0.00 -11.56 -1.84 -12.88 -13.20 -15.60 -
  YoY % 0.00% 0.00% -528.26% 85.71% 2.42% 15.38% -
  Horiz. % -24.42% -0.00% 74.10% 11.79% 82.56% 84.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.99 17.44 1.44 11.85 4.88 3.07 2.60 12.57%
  YoY % -71.39% 1,111.11% -87.85% 142.83% 58.96% 18.08% -
  Horiz. % 191.92% 670.77% 55.38% 455.77% 187.69% 118.08% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/02/18 28/02/17 30/08/16 28/08/15 29/08/14 11/10/13 30/08/12 -
Price 0.6200 0.3650 0.2300 0.2600 0.1650 0.1000 0.1000 -
P/RPS 6.09 0.00 11.31 31.82 23.43 18.23 11.37 -10.72%
  YoY % 0.00% 0.00% -64.46% 35.81% 28.52% 60.33% -
  Horiz. % 53.56% 0.00% 99.47% 279.86% 206.07% 160.33% 100.00%
P/EPS 26.90 0.00 -11.06 -44.07 -8.01 -7.58 -6.41 -
  YoY % 0.00% 0.00% 74.90% -450.19% -5.67% -18.25% -
  Horiz. % -419.66% -0.00% 172.54% 687.52% 124.96% 118.25% 100.00%
EY 3.72 0.00 -9.04 -2.27 -12.48 -13.20 -15.60 -
  YoY % 0.00% 0.00% -298.24% 81.81% 5.45% 15.38% -
  Horiz. % -23.85% -0.00% 57.95% 14.55% 80.00% 84.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.11 21.22 1.84 9.63 5.03 3.07 2.60 13.05%
  YoY % -75.92% 1,053.26% -80.89% 91.45% 63.84% 18.08% -
  Horiz. % 196.54% 816.15% 70.77% 370.38% 193.46% 118.08% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

1665 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.810.00 
 KOTRA 2.600.00 
 UCREST 0.1450.00 
 PUC 0.1150.00 
 WILLOW 0.440.00 
 MI-CS 0.0550.00 
 IRIS 0.3250.00 
 BTECH 0.510.00 
 3A 0.800.00 
 M3TECH 0.050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS