[LAMBO] YoY Annualized Quarter Result on 2015-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 110,354 86,276 75,982 920 1,782 1,382 964 107.39% YoY % 27.91% 13.55% 8,158.91% -48.37% 28.94% 43.36% - Horiz. % 11,447.51% 8,949.79% 7,881.95% 95.44% 184.85% 143.36% 100.00%
PBT 23,260 23,176 24,336 -308 -264 -912 -1,280 - YoY % 0.36% -4.77% 8,001.30% -16.67% 71.05% 28.75% - Horiz. % -1,817.19% -1,810.63% -1,901.25% 24.06% 20.62% 71.25% 100.00%
Tax -6,832 -6,162 -6,128 0 0 0 0 - YoY % -10.87% -0.55% 0.00% 0.00% 0.00% 0.00% - Horiz. % 111.49% 100.55% 100.00% - - - -
NP 16,428 17,014 18,208 -308 -264 -912 -1,280 - YoY % -3.44% -6.56% 6,011.69% -16.67% 71.05% 28.75% - Horiz. % -1,283.44% -1,329.22% -1,422.50% 24.06% 20.62% 71.25% 100.00%
NP to SH 16,448 17,040 18,208 -308 -264 -912 -1,274 - YoY % -3.47% -6.41% 6,011.69% -16.67% 71.05% 28.41% - Horiz. % -1,291.05% -1,337.52% -1,429.20% 24.18% 20.72% 71.59% 100.00%
Tax Rate 29.37 % 26.59 % 25.18 % - % - % - % - % - YoY % 10.46% 5.60% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.64% 105.60% 100.00% - - - -
Total Cost 93,926 69,262 57,774 1,228 2,046 2,294 2,244 77.65% YoY % 35.61% 19.88% 4,604.72% -39.98% -10.81% 2.23% - Horiz. % 4,185.65% 3,086.54% 2,574.60% 54.72% 91.18% 102.23% 100.00%
Net Worth 124,144 107,777 93,128 6,137 5,940 5,307 5,573 61.21% YoY % 15.19% 15.73% 1,417.24% 3.33% 11.91% -4.77% - Horiz. % 2,227.31% 1,933.67% 1,670.83% 110.12% 106.57% 95.23% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 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 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 124,144 107,777 93,128 6,137 5,940 5,307 5,573 61.21% YoY % 15.19% 15.73% 1,417.24% 3.33% 11.91% -4.77% - Horiz. % 2,227.31% 1,933.67% 1,670.83% 110.12% 106.57% 95.23% 100.00%
NOSH 2,100,587 1,645,464 835,229 219,999 188,571 182,400 159,249 48.73% YoY % 27.66% 97.01% 279.65% 16.67% 3.38% 14.54% - Horiz. % 1,319.05% 1,033.26% 524.48% 138.15% 118.41% 114.54% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.89 % 19.72 % 23.96 % -33.48 % -14.81 % -65.99 % -132.78 % - YoY % -24.49% -17.70% 171.57% -126.06% 77.56% 50.30% - Horiz. % -11.21% -14.85% -18.04% 25.21% 11.15% 49.70% 100.00%
ROE 13.25 % 15.81 % 19.55 % -5.02 % -4.44 % -17.18 % -22.86 % - YoY % -16.19% -19.13% 489.44% -13.06% 74.16% 24.85% - Horiz. % -57.96% -69.16% -85.52% 21.96% 19.42% 75.15% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.25 5.24 9.10 0.42 0.95 0.76 0.61 39.27% YoY % 0.19% -42.42% 2,066.67% -55.79% 25.00% 24.59% - Horiz. % 860.66% 859.02% 1,491.80% 68.85% 155.74% 124.59% 100.00%
EPS 0.78 1.04 2.18 -0.14 -0.14 -0.50 -0.80 - YoY % -25.00% -52.29% 1,657.14% 0.00% 72.00% 37.50% - Horiz. % -97.50% -130.00% -272.50% 17.50% 17.50% 62.50% 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 0.0591 0.0655 0.1115 0.0279 0.0315 0.0291 0.0350 8.40% YoY % -9.77% -41.26% 299.64% -11.43% 8.25% -16.86% - Horiz. % 168.86% 187.14% 318.57% 79.71% 90.00% 83.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.26 1.76 1.55 0.02 0.04 0.03 0.02 106.98% YoY % 28.41% 13.55% 7,650.00% -50.00% 33.33% 50.00% - Horiz. % 11,300.00% 8,800.00% 7,750.00% 100.00% 200.00% 150.00% 100.00%
EPS 0.34 0.35 0.37 -0.01 -0.01 -0.02 -0.03 - YoY % -2.86% -5.41% 3,800.00% 0.00% 50.00% 33.33% - Horiz. % -1,133.33% -1,166.67% -1,233.33% 33.33% 33.33% 66.67% 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 0.0254 0.0220 0.0190 0.0013 0.0012 0.0011 0.0011 62.11% YoY % 15.45% 15.79% 1,361.54% 8.33% 9.09% 0.00% - Horiz. % 2,309.09% 2,000.00% 1,727.27% 118.18% 109.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0650 0.1450 0.8200 0.1800 0.1300 0.1050 0.0900 -
P/RPS 1.24 2.77 9.01 43.04 13.76 13.86 14.87 -31.77% YoY % -55.23% -69.26% -79.07% 212.79% -0.72% -6.79% - Horiz. % 8.34% 18.63% 60.59% 289.44% 92.54% 93.21% 100.00%
P/EPS 8.30 14.00 37.61 -128.57 -92.86 -21.00 -11.25 - YoY % -40.71% -62.78% 129.25% -38.46% -342.19% -86.67% - Horiz. % -73.78% -124.44% -334.31% 1,142.84% 825.42% 186.67% 100.00%
EY 12.05 7.14 2.66 -0.78 -1.08 -4.76 -8.89 - YoY % 68.77% 168.42% 441.03% 27.78% 77.31% 46.46% - Horiz. % -135.55% -80.31% -29.92% 8.77% 12.15% 53.54% 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 1.10 2.21 7.35 6.45 4.13 3.61 2.57 -12.24% YoY % -50.23% -69.93% 13.95% 56.17% 14.40% 40.47% - Horiz. % 42.80% 85.99% 285.99% 250.97% 160.70% 140.47% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 28/08/18 30/08/17 26/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.0500 0.1400 0.8350 0.2150 0.1400 0.1200 0.0900 -
P/RPS 0.95 2.67 9.18 51.41 14.81 15.84 14.87 -34.51% YoY % -64.42% -70.92% -82.14% 247.13% -6.50% 6.52% - Horiz. % 6.39% 17.96% 61.74% 345.73% 99.60% 106.52% 100.00%
P/EPS 6.39 13.52 38.30 -153.57 -100.00 -24.00 -11.25 - YoY % -52.74% -64.70% 124.94% -53.57% -316.67% -113.33% - Horiz. % -56.80% -120.18% -340.44% 1,365.07% 888.89% 213.33% 100.00%
EY 15.66 7.40 2.61 -0.65 -1.00 -4.17 -8.89 - YoY % 111.62% 183.52% 501.54% 35.00% 76.02% 53.09% - Horiz. % -176.15% -83.24% -29.36% 7.31% 11.25% 46.91% 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 0.85 2.14 7.49 7.71 4.44 4.12 2.57 -15.66% YoY % -60.28% -71.43% -2.85% 73.65% 7.77% 60.31% - Horiz. % 33.07% 83.27% 291.44% 300.00% 172.76% 160.31% 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
omedia2.pdf 
