[LAMBO] YoY Cumulative Quarter Result on 2010-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 691 482 749 1,298 4,942 5,796 5,796 -29.82% YoY % 43.36% -35.65% -42.30% -73.74% -14.73% 0.00% - Horiz. % 11.92% 8.32% 12.92% 22.39% 85.27% 100.00% 100.00%
PBT -456 -640 -818 -419 -1,684 -1,604 -443 0.48% YoY % 28.75% 21.76% -95.23% 75.12% -4.99% -262.08% - Horiz. % 102.93% 144.47% 184.65% 94.58% 380.14% 362.08% 100.00%
Tax 0 0 -151 -13 -12 -11 -17 - YoY % 0.00% 0.00% -1,061.54% -8.33% -9.09% 35.29% - Horiz. % -0.00% -0.00% 888.24% 76.47% 70.59% 64.71% 100.00%
NP -456 -640 -969 -432 -1,696 -1,615 -460 -0.15% YoY % 28.75% 33.95% -124.31% 74.53% -5.02% -251.09% - Horiz. % 99.13% 139.13% 210.65% 93.91% 368.70% 351.09% 100.00%
NP to SH -456 -637 -903 -407 -1,554 -1,508 -460 -0.15% YoY % 28.41% 29.46% -121.87% 73.81% -3.05% -227.83% - Horiz. % 99.13% 138.48% 196.30% 88.48% 337.83% 327.83% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,147 1,122 1,718 1,730 6,638 7,411 6,256 -24.61% YoY % 2.23% -34.69% -0.69% -73.94% -10.43% 18.46% - Horiz. % 18.33% 17.93% 27.46% 27.65% 106.11% 118.46% 100.00%
Net Worth 5,307 5,573 745 7,136 7,877 9,751 9,641 -9.46% YoY % -4.77% 647.47% -89.55% -9.41% -19.22% 1.15% - Horiz. % 55.05% 57.81% 7.73% 74.02% 81.70% 101.15% 100.00%
Dividend 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,307 5,573 745 7,136 7,877 9,751 9,641 -9.46% YoY % -4.77% 647.47% -89.55% -9.41% -19.22% 1.15% - Horiz. % 55.05% 57.81% 7.73% 74.02% 81.70% 101.15% 100.00%
NOSH 182,400 159,249 15,731 135,666 133,965 111,703 93,877 11.69% YoY % 14.54% 912.29% -88.40% 1.27% 19.93% 18.99% - Horiz. % 194.30% 169.64% 16.76% 144.51% 142.70% 118.99% 100.00%
Ratio Analysis 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -65.99 % -132.78 % -129.37 % -33.28 % -34.32 % -27.86 % -7.94 % 42.28% YoY % 50.30% -2.64% -288.73% 3.03% -23.19% -250.88% - Horiz. % 831.11% 1,672.29% 1,629.34% 419.14% 432.24% 350.88% 100.00%
ROE -8.59 % -11.43 % -121.10 % -5.70 % -19.73 % -15.46 % -4.77 % 10.29% YoY % 24.85% 90.56% -2,024.56% 71.11% -27.62% -224.11% - Horiz. % 180.08% 239.62% 2,538.78% 119.50% 413.63% 324.11% 100.00%
Per Share 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.38 0.30 4.76 0.96 3.69 5.19 6.17 -37.13% YoY % 26.67% -93.70% 395.83% -73.98% -28.90% -15.88% - Horiz. % 6.16% 4.86% 77.15% 15.56% 59.81% 84.12% 100.00%
EPS -0.25 -0.40 -5.74 -0.30 -1.16 -1.35 -0.49 -10.60% YoY % 37.50% 93.03% -1,813.33% 74.14% 14.07% -175.51% - Horiz. % 51.02% 81.63% 1,171.43% 61.22% 236.73% 275.51% 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 0.0291 0.0350 0.0474 0.0526 0.0588 0.0873 0.1027 -18.94% YoY % -16.86% -26.16% -9.89% -10.54% -32.65% -15.00% - Horiz. % 28.33% 34.08% 46.15% 51.22% 57.25% 85.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.01 0.01 0.02 0.03 0.10 0.12 0.12 -33.88% YoY % 0.00% -50.00% -33.33% -70.00% -16.67% 0.00% - Horiz. % 8.33% 8.33% 16.67% 25.00% 83.33% 100.00% 100.00%
EPS -0.01 -0.01 -0.02 -0.01 -0.03 -0.03 -0.01 - YoY % 0.00% 50.00% -100.00% 66.67% 0.00% -200.00% - Horiz. % 100.00% 100.00% 200.00% 100.00% 300.00% 300.00% 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 0.0011 0.0011 0.0001 0.0014 0.0016 0.0020 0.0019 -8.70% YoY % 0.00% 1,000.00% -92.86% -12.50% -20.00% 5.26% - Horiz. % 57.89% 57.89% 5.26% 73.68% 84.21% 105.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.1050 0.0900 0.0800 0.1200 0.1400 0.0800 0.1700 -
P/RPS 27.72 29.74 1.68 12.54 3.80 1.54 2.75 46.92% YoY % -6.79% 1,670.24% -86.60% 230.00% 146.75% -44.00% - Horiz. % 1,008.00% 1,081.45% 61.09% 456.00% 138.18% 56.00% 100.00%
P/EPS -42.00 -22.50 -1.39 -40.00 -12.07 -5.93 -34.69 3.24% YoY % -86.67% -1,518.71% 96.53% -231.40% -103.54% 82.91% - Horiz. % 121.07% 64.86% 4.01% 115.31% 34.79% 17.09% 100.00%
EY -2.38 -4.44 -71.75 -2.50 -8.29 -16.88 -2.88 -3.13% YoY % 46.40% 93.81% -2,770.00% 69.84% 50.89% -486.11% - Horiz. % 82.64% 154.17% 2,491.32% 86.81% 287.85% 586.11% 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 3.61 2.57 1.69 2.28 2.38 0.92 1.66 13.81% YoY % 40.47% 52.07% -25.88% -4.20% 158.70% -44.58% - Horiz. % 217.47% 154.82% 101.81% 137.35% 143.37% 55.42% 100.00%
Price Multiplier on Announcement Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 23/02/11 23/02/10 25/02/09 27/02/08 -
Price 0.1200 0.0900 0.1000 0.1200 0.2200 0.1900 0.1700 -
P/RPS 31.68 29.74 2.10 12.54 5.96 3.66 2.75 50.23% YoY % 6.52% 1,316.19% -83.25% 110.40% 62.84% 33.09% - Horiz. % 1,152.00% 1,081.45% 76.36% 456.00% 216.73% 133.09% 100.00%
P/EPS -48.00 -22.50 -1.74 -40.00 -18.97 -14.07 -34.69 5.56% YoY % -113.33% -1,193.10% 95.65% -110.86% -34.83% 59.44% - Horiz. % 138.37% 64.86% 5.02% 115.31% 54.68% 40.56% 100.00%
EY -2.08 -4.44 -57.40 -2.50 -5.27 -7.11 -2.88 -5.27% YoY % 53.15% 92.26% -2,196.00% 52.56% 25.88% -146.88% - Horiz. % 72.22% 154.17% 1,993.06% 86.81% 182.99% 246.88% 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 4.12 2.57 2.11 2.28 3.74 2.18 1.66 16.34% YoY % 60.31% 21.80% -7.46% -39.04% 71.56% 31.33% - Horiz. % 248.19% 154.82% 127.11% 137.35% 225.30% 131.33% 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
QuarterlyResult(Omedia).xls 
