[LAMBO] YoY Cumulative Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 61,021 67,868 60,001 0 1,204 830 765 96.07% YoY % -10.09% 13.11% 0.00% 0.00% 45.06% 8.50% - Horiz. % 7,976.60% 8,871.63% 7,843.27% 0.00% 157.39% 108.50% 100.00%
PBT 13,574 17,723 18,879 0 -285 -1,029 -1,270 - YoY % -23.41% -6.12% 0.00% 0.00% 72.30% 18.98% - Horiz. % -1,068.82% -1,395.51% -1,486.54% -0.00% 22.44% 81.02% 100.00%
Tax -4,173 -4,741 -4,760 0 0 0 0 - YoY % 11.98% 0.40% 0.00% 0.00% 0.00% 0.00% - Horiz. % 87.67% 99.60% 100.00% - - - -
NP 9,401 12,982 14,119 0 -285 -1,029 -1,270 - YoY % -27.58% -8.05% 0.00% 0.00% 72.30% 18.98% - Horiz. % -740.24% -1,022.20% -1,111.73% -0.00% 22.44% 81.02% 100.00%
NP to SH 9,416 13,017 14,119 0 -285 -1,029 -1,266 - YoY % -27.66% -7.81% 0.00% 0.00% 72.30% 18.72% - Horiz. % -743.76% -1,028.20% -1,115.24% -0.00% 22.51% 81.28% 100.00%
Tax Rate 30.74 % 26.75 % 25.21 % - % - % - % - % - YoY % 14.92% 6.11% 0.00% 0.00% 0.00% 0.00% - Horiz. % 121.94% 106.11% 100.00% - - - -
Total Cost 51,620 54,886 45,882 0 1,489 1,859 2,035 64.40% YoY % -5.95% 19.62% 0.00% 0.00% -19.90% -8.65% - Horiz. % 2,536.61% 2,697.10% 2,254.64% 0.00% 73.17% 91.35% 100.00%
Net Worth 122,494 110,761 97,669 54,165 6,752 4,740 6,763 56.10% YoY % 10.59% 13.40% 80.32% 702.18% 42.43% -29.91% - Horiz. % 1,811.09% 1,637.63% 1,444.06% 800.85% 99.83% 70.09% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 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 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 122,494 110,761 97,669 54,165 6,752 4,740 6,763 56.10% YoY % 10.59% 13.40% 80.32% 702.18% 42.43% -29.91% - Horiz. % 1,811.09% 1,637.63% 1,444.06% 800.85% 99.83% 70.09% 100.00%
NOSH 2,101,103 1,795,167 832,649 445,809 219,230 183,749 173,424 46.74% YoY % 17.04% 115.60% 86.77% 103.35% 19.31% 5.95% - Horiz. % 1,211.54% 1,035.13% 480.12% 257.06% 126.41% 105.95% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.41 % 19.13 % 23.53 % - % -23.67 % -123.98 % -166.01 % - YoY % -19.45% -18.70% 0.00% 0.00% 80.91% 25.32% - Horiz. % -9.28% -11.52% -14.17% 0.00% 14.26% 74.68% 100.00%
ROE 7.69 % 11.75 % 14.46 % - % -4.22 % -21.71 % -18.72 % - YoY % -34.55% -18.74% 0.00% 0.00% 80.56% -15.97% - Horiz. % -41.08% -62.77% -77.24% 0.00% 22.54% 115.97% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 2.90 3.78 7.21 - 0.55 0.45 0.44 33.63% YoY % -23.28% -47.57% 0.00% 0.00% 22.22% 2.27% - Horiz. % 659.09% 859.09% 1,638.64% 0.00% 125.00% 102.27% 100.00%
EPS 0.45 0.73 1.70 0.00 -0.13 -0.56 -0.73 - YoY % -38.36% -57.06% 0.00% 0.00% 76.79% 23.29% - Horiz. % -61.64% -100.00% -232.88% -0.00% 17.81% 76.71% 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 0.0583 0.0617 0.1173 0.1215 0.0308 0.0258 0.0390 6.38% YoY % -5.51% -47.40% -3.46% 294.48% 19.38% -33.85% - Horiz. % 149.49% 158.21% 300.77% 311.54% 78.97% 66.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.25 1.39 1.23 - 0.02 0.02 0.02 88.85% YoY % -10.07% 13.01% 0.00% 0.00% 0.00% 0.00% - Horiz. % 6,250.00% 6,950.00% 6,150.00% 0.00% 100.00% 100.00% 100.00%
EPS 0.19 0.27 0.29 0.00 -0.01 -0.02 -0.03 - YoY % -29.63% -6.90% 0.00% 0.00% 50.00% 33.33% - Horiz. % -633.33% -900.00% -966.67% -0.00% 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 0.0250 0.0226 0.0200 0.0111 0.0014 0.0010 0.0014 55.76% YoY % 10.62% 13.00% 80.18% 692.86% 40.00% -28.57% - Horiz. % 1,785.71% 1,614.29% 1,428.57% 792.86% 100.00% 71.43% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 -
Price 0.0500 0.1500 0.6850 0.1900 0.1600 0.1500 0.1000 -
P/RPS 1.72 3.97 9.51 0.00 29.13 33.21 22.67 -32.73% YoY % -56.68% -58.25% 0.00% 0.00% -12.29% 46.49% - Horiz. % 7.59% 17.51% 41.95% 0.00% 128.50% 146.49% 100.00%
P/EPS 11.16 20.69 40.40 0.00 -123.08 -26.79 -13.70 - YoY % -46.06% -48.79% 0.00% 0.00% -359.43% -95.55% - Horiz. % -81.46% -151.02% -294.89% -0.00% 898.39% 195.55% 100.00%
EY 8.96 4.83 2.48 0.00 -0.81 -3.73 -7.30 - YoY % 85.51% 94.76% 0.00% 0.00% 78.28% 48.90% - Horiz. % -122.74% -66.16% -33.97% -0.00% 11.10% 51.10% 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 0.86 2.43 5.84 1.56 5.19 5.81 2.56 -15.44% YoY % -64.61% -58.39% 274.36% -69.94% -10.67% 126.95% - Horiz. % 33.59% 94.92% 228.12% 60.94% 202.73% 226.95% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 29/11/18 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 -
Price 0.0350 0.1450 0.6000 0.2800 0.1800 0.1600 0.0900 -
P/RPS 1.21 3.84 8.33 0.00 32.78 35.42 20.40 -35.23% YoY % -68.49% -53.90% 0.00% 0.00% -7.45% 73.63% - Horiz. % 5.93% 18.82% 40.83% 0.00% 160.69% 173.63% 100.00%
P/EPS 7.81 20.00 35.38 0.00 -138.46 -28.57 -12.33 - YoY % -60.95% -43.47% 0.00% 0.00% -384.63% -131.71% - Horiz. % -63.34% -162.21% -286.94% -0.00% 1,122.95% 231.71% 100.00%
EY 12.80 5.00 2.83 0.00 -0.72 -3.50 -8.11 - YoY % 156.00% 76.68% 0.00% 0.00% 79.43% 56.84% - Horiz. % -157.83% -61.65% -34.90% -0.00% 8.88% 43.16% 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 0.60 2.35 5.12 2.30 5.84 6.20 2.31 -18.72% YoY % -74.47% -54.10% 122.61% -60.62% -5.81% 168.40% - Horiz. % 25.97% 101.73% 221.65% 99.57% 252.81% 268.40% 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 - 5th Quarter Report.pdf 
