[LAMBO] YoY Cumulative Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Revenue 55,177 43,138 37,991 0 891 691 482 107.39% YoY % 27.91% 13.55% 0.00% 0.00% 28.94% 43.36% - Horiz. % 11,447.51% 8,949.79% 7,881.95% 0.00% 184.85% 143.36% 100.00%
PBT 11,630 11,588 12,168 0 -132 -456 -640 - YoY % 0.36% -4.77% 0.00% 0.00% 71.05% 28.75% - Horiz. % -1,817.19% -1,810.63% -1,901.25% -0.00% 20.62% 71.25% 100.00%
Tax -3,416 -3,081 -3,064 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 8,214 8,507 9,104 0 -132 -456 -640 - YoY % -3.44% -6.56% 0.00% 0.00% 71.05% 28.75% - Horiz. % -1,283.44% -1,329.22% -1,422.50% -0.00% 20.62% 71.25% 100.00%
NP to SH 8,224 8,520 9,104 0 -132 -456 -637 - YoY % -3.47% -6.41% 0.00% 0.00% 71.05% 28.41% - Horiz. % -1,291.05% -1,337.52% -1,429.20% -0.00% 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 46,963 34,631 28,887 0 1,023 1,147 1,122 77.65% YoY % 35.61% 19.88% 0.00% 0.00% -10.81% 2.23% - Horiz. % 4,185.65% 3,086.54% 2,574.60% 0.00% 91.18% 102.23% 100.00%
Net Worth 124,144 107,777 93,128 6,799 5,940 5,307 5,573 61.21% YoY % 15.19% 15.73% 1,269.57% 14.47% 11.91% -4.77% - Horiz. % 2,227.31% 1,933.67% 1,670.83% 122.00% 106.57% 95.23% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 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 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 124,144 107,777 93,128 6,799 5,940 5,307 5,573 61.21% YoY % 15.19% 15.73% 1,269.57% 14.47% 11.91% -4.77% - Horiz. % 2,227.31% 1,933.67% 1,670.83% 122.00% 106.57% 95.23% 100.00%
NOSH 2,100,587 1,645,464 835,229 395,336 188,571 182,400 159,249 48.73% YoY % 27.66% 97.01% 111.27% 109.65% 3.38% 14.54% - Horiz. % 1,319.05% 1,033.26% 524.48% 248.25% 118.41% 114.54% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 14.89 % 19.72 % 23.96 % - % -14.81 % -65.99 % -132.78 % - YoY % -24.49% -17.70% 0.00% 0.00% 77.56% 50.30% - Horiz. % -11.21% -14.85% -18.04% 0.00% 11.15% 49.70% 100.00%
ROE 6.62 % 7.91 % 9.78 % - % -2.22 % -8.59 % -11.43 % - YoY % -16.31% -19.12% 0.00% 0.00% 74.16% 24.85% - Horiz. % -57.92% -69.20% -85.56% 0.00% 19.42% 75.15% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.63 2.62 4.55 - 0.47 0.38 0.30 39.66% YoY % 0.38% -42.42% 0.00% 0.00% 23.68% 26.67% - Horiz. % 876.67% 873.33% 1,516.67% 0.00% 156.67% 126.67% 100.00%
EPS 0.39 0.52 1.09 0.00 -0.07 -0.25 -0.40 - YoY % -25.00% -52.29% 0.00% 0.00% 72.00% 37.50% - Horiz. % -97.50% -130.00% -272.50% -0.00% 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 0.0172 0.0315 0.0291 0.0350 8.40% YoY % -9.77% -41.26% 548.26% -45.40% 8.25% -16.86% - Horiz. % 168.86% 187.14% 318.57% 49.14% 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 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.13 0.88 0.78 - 0.02 0.01 0.01 106.98% YoY % 28.41% 12.82% 0.00% 0.00% 100.00% 0.00% - Horiz. % 11,300.00% 8,800.00% 7,800.00% 0.00% 200.00% 100.00% 100.00%
EPS 0.17 0.17 0.19 0.00 0.00 -0.01 -0.01 - YoY % 0.00% -10.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,700.00% -1,700.00% -1,900.00% -0.00% -0.00% 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 0.0254 0.0220 0.0190 0.0014 0.0012 0.0011 0.0011 62.11% YoY % 15.45% 15.79% 1,257.14% 16.67% 9.09% 0.00% - Horiz. % 2,309.09% 2,000.00% 1,727.27% 127.27% 109.09% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 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 2.47 5.53 18.03 0.00 27.51 27.72 29.74 -31.81% YoY % -55.33% -69.33% 0.00% 0.00% -0.76% -6.79% - Horiz. % 8.31% 18.59% 60.63% 0.00% 92.50% 93.21% 100.00%
P/EPS 16.60 28.00 75.23 0.00 -185.71 -42.00 -22.50 - YoY % -40.71% -62.78% 0.00% 0.00% -342.17% -86.67% - Horiz. % -73.78% -124.44% -334.36% -0.00% 825.38% 186.67% 100.00%
EY 6.02 3.57 1.33 0.00 -0.54 -2.38 -4.44 - YoY % 68.63% 168.42% 0.00% 0.00% 77.31% 46.40% - Horiz. % -135.59% -80.41% -29.95% -0.00% 12.16% 53.60% 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 10.47 4.13 3.61 2.57 -12.24% YoY % -50.23% -69.93% -29.80% 153.51% 14.40% 40.47% - Horiz. % 42.80% 85.99% 285.99% 407.39% 160.70% 140.47% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 28/08/18 30/08/17 30/08/16 27/02/15 27/02/14 27/02/13 -
Price 0.0500 0.1400 0.8350 0.2300 0.1400 0.1200 0.0900 -
P/RPS 1.90 5.34 18.36 0.00 29.63 31.68 29.74 -34.51% YoY % -64.42% -70.92% 0.00% 0.00% -6.47% 6.52% - Horiz. % 6.39% 17.96% 61.74% 0.00% 99.63% 106.52% 100.00%
P/EPS 12.77 27.04 76.61 0.00 -200.00 -48.00 -22.50 - YoY % -52.77% -64.70% 0.00% 0.00% -316.67% -113.33% - Horiz. % -56.76% -120.18% -340.49% -0.00% 888.89% 213.33% 100.00%
EY 7.83 3.70 1.31 0.00 -0.50 -2.08 -4.44 - YoY % 111.62% 182.44% 0.00% 0.00% 75.96% 53.15% - Horiz. % -176.35% -83.33% -29.50% -0.00% 11.26% 46.85% 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 13.37 4.44 4.12 2.57 -15.66% YoY % -60.28% -71.43% -43.98% 201.13% 7.77% 60.31% - Horiz. % 33.07% 83.27% 291.44% 520.23% 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
ACCSOFT 2016 - 4th Quarter Report.pdf 
