[LAMBO] YoY Annualized Quarter Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 80,001 0 1,605 1,106 1,020 1,184 2,445 70.92% YoY % 0.00% 0.00% 45.06% 8.50% -13.85% -51.58% - Horiz. % 3,271.59% 0.00% 65.65% 45.26% 41.71% 48.42% 100.00%
PBT 25,172 0 -380 -1,372 -1,693 -1,752 -1,158 - YoY % 0.00% 0.00% 72.30% 18.98% 3.35% -51.21% - Horiz. % -2,172.50% -0.00% 32.80% 118.41% 146.15% 151.21% 100.00%
Tax -6,346 0 0 0 0 -194 5 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -3,750.22% - Horiz. % -119,007.45% 0.00% 0.00% 0.00% 0.00% -3,650.22% 100.00%
NP 18,825 0 -380 -1,372 -1,693 -1,946 -1,153 - YoY % 0.00% 0.00% 72.30% 18.98% 13.01% -68.79% - Horiz. % -1,632.25% -0.00% 32.95% 118.96% 146.82% 168.79% 100.00%
NP to SH 18,825 0 -380 -1,372 -1,688 -1,852 -1,098 - YoY % 0.00% 0.00% 72.30% 18.72% 8.86% -68.57% - Horiz. % -1,713.47% -0.00% 34.59% 124.88% 153.64% 168.57% 100.00%
Tax Rate 25.21 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 61,176 0 1,985 2,478 2,713 3,130 3,598 54.56% YoY % 0.00% 0.00% -19.90% -8.65% -13.33% -13.00% - Horiz. % 1,699.96% 0.00% 55.17% 68.88% 75.40% 87.00% 100.00%
Net Worth 97,669 54,165 6,752 4,740 6,763 6,929 8,560 45.37% YoY % 80.32% 702.18% 42.43% -29.91% -2.39% -19.05% - Horiz. % 1,140.94% 632.75% 78.88% 55.38% 79.01% 80.95% 100.00%
Dividend 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 97,669 54,165 6,752 4,740 6,763 6,929 8,560 45.37% YoY % 80.32% 702.18% 42.43% -29.91% -2.39% -19.05% - Horiz. % 1,140.94% 632.75% 78.88% 55.38% 79.01% 80.95% 100.00%
NOSH 832,649 445,809 219,230 183,749 173,424 156,067 152,592 29.79% YoY % 86.77% 103.35% 19.31% 5.95% 11.12% 2.28% - Horiz. % 545.67% 292.16% 143.67% 120.42% 113.65% 102.28% 100.00%
Ratio Analysis 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 23.53 % - % -23.67 % -123.98 % -166.01 % -164.41 % -47.16 % - YoY % 0.00% 0.00% 80.91% 25.32% -0.97% -248.62% - Horiz. % -49.89% 0.00% 50.19% 262.89% 352.01% 348.62% 100.00%
ROE 19.27 % - % -5.63 % -28.94 % -24.96 % -26.73 % -12.83 % - YoY % 0.00% 0.00% 80.55% -15.95% 6.62% -108.34% - Horiz. % -150.19% 0.00% 43.88% 225.57% 194.54% 208.34% 100.00%
Per Share 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 9.61 - 0.73 0.60 0.59 0.76 1.60 31.72% YoY % 0.00% 0.00% 21.67% 1.69% -22.37% -52.50% - Horiz. % 600.62% 0.00% 45.62% 37.50% 36.87% 47.50% 100.00%
EPS 2.27 0.00 -0.17 -0.75 -0.97 -1.19 -0.72 - YoY % 0.00% 0.00% 77.33% 22.68% 18.49% -65.28% - Horiz. % -315.28% -0.00% 23.61% 104.17% 134.72% 165.28% 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 0.1173 0.1215 0.0308 0.0258 0.0390 0.0444 0.0561 12.00% YoY % -3.46% 294.48% 19.38% -33.85% -12.16% -20.86% - Horiz. % 209.09% 216.58% 54.90% 45.99% 69.52% 79.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.63 - 0.03 0.02 0.02 0.02 0.05 70.83% YoY % 0.00% 0.00% 50.00% 0.00% 0.00% -60.00% - Horiz. % 3,260.00% 0.00% 60.00% 40.00% 40.00% 40.00% 100.00%
EPS 0.38 0.00 -0.01 -0.03 -0.03 -0.04 -0.02 - YoY % 0.00% 0.00% 66.67% 0.00% 25.00% -100.00% - Horiz. % -1,900.00% -0.00% 50.00% 150.00% 150.00% 200.00% 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 0.0200 0.0111 0.0014 0.0010 0.0014 0.0014 0.0017 46.06% YoY % 80.18% 692.86% 40.00% -28.57% 0.00% -17.65% - Horiz. % 1,176.47% 652.94% 82.35% 58.82% 82.35% 82.35% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6850 0.1900 0.1600 0.1500 0.1000 0.1000 0.0900 -
P/RPS 7.13 0.00 21.85 24.91 17.00 13.18 5.62 3.73% YoY % 0.00% 0.00% -12.28% 46.53% 28.98% 134.52% - Horiz. % 126.87% 0.00% 388.79% 443.24% 302.49% 234.52% 100.00%
P/EPS 30.30 0.00 -92.31 -20.09 -10.27 -8.43 -12.50 - YoY % 0.00% 0.00% -359.48% -95.62% -21.83% 32.56% - Horiz. % -242.40% -0.00% 738.48% 160.72% 82.16% 67.44% 100.00%
EY 3.30 0.00 -1.08 -4.98 -9.73 -11.87 -8.00 - YoY % 0.00% 0.00% 78.31% 48.82% 18.03% -48.38% - Horiz. % -41.25% -0.00% 13.50% 62.25% 121.62% 148.38% 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 5.84 1.56 5.19 5.81 2.56 2.25 1.60 22.02% YoY % 274.36% -69.94% -10.67% 126.95% 13.78% 40.62% - Horiz. % 365.00% 97.50% 324.38% 363.12% 160.00% 140.62% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 29/05/12 31/05/11 -
Price 0.6000 0.2800 0.1800 0.1600 0.0900 0.0900 0.0900 -
P/RPS 6.24 0.00 24.58 26.57 15.30 11.86 5.62 1.62% YoY % 0.00% 0.00% -7.49% 73.66% 29.01% 111.03% - Horiz. % 111.03% 0.00% 437.37% 472.78% 272.24% 211.03% 100.00%
P/EPS 26.54 0.00 -103.85 -21.43 -9.25 -7.58 -12.50 - YoY % 0.00% 0.00% -384.60% -131.68% -22.03% 39.36% - Horiz. % -212.32% -0.00% 830.80% 171.44% 74.00% 60.64% 100.00%
EY 3.77 0.00 -0.96 -4.67 -10.81 -13.19 -8.00 - YoY % 0.00% 0.00% 79.44% 56.80% 18.04% -64.87% - Horiz. % -47.12% -0.00% 12.00% 58.38% 135.12% 164.88% 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 5.12 2.30 5.84 6.20 2.31 2.03 1.60 19.57% YoY % 122.61% -60.62% -5.81% 168.40% 13.79% 26.87% - Horiz. % 320.00% 143.75% 365.00% 387.50% 144.37% 126.87% 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 
