[LAMBO] YoY Annual (Unaudited) Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 92,476 84,725 0 8,040 1,745 1,260 951 129.60% YoY % 9.15% 0.00% 0.00% 360.74% 38.49% 32.49% - Horiz. % 9,724.08% 8,909.04% 0.00% 845.43% 183.49% 132.49% 100.00%
PBT 23,039 25,616 0 -6,395 -1,248 -3,685 -2,293 - YoY % -10.06% 0.00% 0.00% -412.42% 66.13% -60.71% - Horiz. % -1,004.75% -1,117.14% -0.00% 278.89% 54.43% 160.71% 100.00%
Tax -6,276 -6,427 0 -1,828 0 0 0 - YoY % 2.35% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 343.33% 351.59% -0.00% 100.00% - - -
NP 16,763 19,189 0 -8,223 -1,248 -3,685 -2,293 - YoY % -12.64% 0.00% 0.00% -558.89% 66.13% -60.71% - Horiz. % -731.05% -836.85% -0.00% 358.61% 54.43% 160.71% 100.00%
NP to SH 16,814 19,189 0 -8,223 -1,260 -3,685 -2,289 - YoY % -12.38% 0.00% 0.00% -552.62% 65.81% -60.99% - Horiz. % -734.56% -838.31% -0.00% 359.24% 55.05% 160.99% 100.00%
Tax Rate 27.24 % 25.09 % - % - % - % - % - % - YoY % 8.57% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.57% 100.00% - - - - -
Total Cost 75,713 65,536 0 16,263 2,993 4,945 3,244 77.19% YoY % 15.53% 0.00% 0.00% 443.37% -39.47% 52.44% - Horiz. % 2,333.94% 2,020.22% 0.00% 501.33% 92.26% 152.44% 100.00%
Net Worth 114,594 101,004 8,519 49,377 5,766 5,867 5,653 72.71% YoY % 13.45% 1,085.51% -82.75% 756.34% -1.73% 3.79% - Horiz. % 2,027.10% 1,786.70% 150.71% 873.45% 102.00% 103.79% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 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 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 114,594 101,004 8,519 49,377 5,766 5,867 5,653 72.71% YoY % 13.45% 1,085.51% -82.75% 756.34% -1.73% 3.79% - Horiz. % 2,027.10% 1,786.70% 150.71% 873.45% 102.00% 103.79% 100.00%
NOSH 1,869,404 832,682 495,342 395,336 213,559 178,883 173,409 54.00% YoY % 124.50% 68.10% 25.30% 85.12% 19.38% 3.16% - Horiz. % 1,078.03% 480.18% 285.65% 227.98% 123.15% 103.16% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 18.13 % 22.65 % - % -102.28 % -71.52 % -292.46 % -241.11 % - YoY % -19.96% 0.00% 0.00% -43.01% 75.55% -21.30% - Horiz. % -7.52% -9.39% 0.00% 42.42% 29.66% 121.30% 100.00%
ROE 14.67 % 19.00 % - % -16.65 % -21.85 % -62.80 % -40.49 % - YoY % -22.79% 0.00% 0.00% 23.80% 65.21% -55.10% - Horiz. % -36.23% -46.93% 0.00% 41.12% 53.96% 155.10% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.95 10.17 - 2.03 0.82 0.70 0.55 49.03% YoY % -51.33% 0.00% 0.00% 147.56% 17.14% 27.27% - Horiz. % 900.00% 1,849.09% 0.00% 369.09% 149.09% 127.27% 100.00%
EPS 0.90 2.30 0.00 -2.08 -0.59 -2.06 -1.32 - YoY % -60.87% 0.00% 0.00% -252.54% 71.36% -56.06% - Horiz. % -68.18% -174.24% -0.00% 157.58% 44.70% 156.06% 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 0.0613 0.1213 0.0172 0.1249 0.0270 0.0328 0.0326 12.15% YoY % -49.46% 605.23% -86.23% 362.59% -17.68% 0.61% - Horiz. % 188.04% 372.09% 52.76% 383.13% 82.82% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1.89 1.73 - 0.16 0.04 0.03 0.02 128.41% YoY % 9.25% 0.00% 0.00% 300.00% 33.33% 50.00% - Horiz. % 9,450.00% 8,650.00% 0.00% 800.00% 200.00% 150.00% 100.00%
EPS 0.34 0.39 0.00 -0.17 -0.03 -0.08 -0.05 - YoY % -12.82% 0.00% 0.00% -466.67% 62.50% -60.00% - Horiz. % -680.00% -780.00% -0.00% 340.00% 60.00% 160.00% 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 0.0234 0.0206 0.0017 0.0101 0.0012 0.0012 0.0012 71.50% YoY % 13.59% 1,111.76% -83.17% 741.67% 0.00% 0.00% - Horiz. % 1,950.00% 1,716.67% 141.67% 841.67% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.1200 0.6050 0.3000 0.1800 0.3200 0.1600 0.1000 -
P/RPS 2.43 5.95 0.00 8.85 39.16 22.72 18.23 -30.65% YoY % -59.16% 0.00% 0.00% -77.40% 72.36% 24.63% - Horiz. % 13.33% 32.64% 0.00% 48.55% 214.81% 124.63% 100.00%
P/EPS 13.34 26.25 0.00 -8.65 -54.24 -7.77 -7.58 - YoY % -49.18% 0.00% 0.00% 84.05% -598.07% -2.51% - Horiz. % -175.99% -346.31% -0.00% 114.12% 715.57% 102.51% 100.00%
EY 7.50 3.81 0.00 -11.56 -1.84 -12.88 -13.20 - YoY % 96.85% 0.00% 0.00% -528.26% 85.71% 2.42% - Horiz. % -56.82% -28.86% -0.00% 87.58% 13.94% 97.58% 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 1.96 4.99 17.44 1.44 11.85 4.88 3.07 -7.83% YoY % -60.72% -71.39% 1,111.11% -87.85% 142.83% 58.96% - Horiz. % 63.84% 162.54% 568.08% 46.91% 385.99% 158.96% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/02/19 27/02/18 28/02/17 30/08/16 28/08/15 29/08/14 11/10/13 -
Price 0.1350 0.6200 0.3650 0.2300 0.2600 0.1650 0.1000 -
P/RPS 2.73 6.09 0.00 11.31 31.82 23.43 18.23 -29.16% YoY % -55.17% 0.00% 0.00% -64.46% 35.81% 28.52% - Horiz. % 14.98% 33.41% 0.00% 62.04% 174.55% 128.52% 100.00%
P/EPS 15.01 26.90 0.00 -11.06 -44.07 -8.01 -7.58 - YoY % -44.20% 0.00% 0.00% 74.90% -450.19% -5.67% - Horiz. % -198.02% -354.88% -0.00% 145.91% 581.40% 105.67% 100.00%
EY 6.66 3.72 0.00 -9.04 -2.27 -12.48 -13.20 - YoY % 79.03% 0.00% 0.00% -298.24% 81.81% 5.45% - Horiz. % -50.45% -28.18% -0.00% 68.48% 17.20% 94.55% 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 2.20 5.11 21.22 1.84 9.63 5.03 3.07 -5.87% YoY % -56.95% -75.92% 1,053.26% -80.89% 91.45% 63.84% - Horiz. % 71.66% 166.45% 691.21% 59.93% 313.68% 163.84% 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 - 6th Quarter Report.pdf 
