[LAMBO] YoY Cumulative Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Cumulative Quarter Result 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 37,991 0 460 891 691 482 749 104.15% YoY % 0.00% 0.00% -48.37% 28.94% 43.36% -35.65% - Horiz. % 5,072.23% 0.00% 61.42% 118.96% 92.26% 64.35% 100.00%
PBT 12,168 0 -154 -132 -456 -640 -818 - YoY % 0.00% 0.00% -16.67% 71.05% 28.75% 21.76% - Horiz. % -1,487.53% -0.00% 18.83% 16.14% 55.75% 78.24% 100.00%
Tax -3,064 0 0 0 0 0 -151 72.84% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 2,029.14% -0.00% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 9,104 0 -154 -132 -456 -640 -969 - YoY % 0.00% 0.00% -16.67% 71.05% 28.75% 33.95% - Horiz. % -939.53% -0.00% 15.89% 13.62% 47.06% 66.05% 100.00%
NP to SH 9,104 0 -154 -132 -456 -637 -903 - YoY % 0.00% 0.00% -16.67% 71.05% 28.41% 29.46% - Horiz. % -1,008.19% -0.00% 17.05% 14.62% 50.50% 70.54% 100.00%
Tax Rate 25.18 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 28,887 0 614 1,023 1,147 1,122 1,718 67.03% YoY % 0.00% 0.00% -39.98% -10.81% 2.23% -34.69% - Horiz. % 1,681.43% 0.00% 35.74% 59.55% 66.76% 65.31% 100.00%
Net Worth 93,128 6,799 6,137 5,940 5,307 5,573 745 140.49% YoY % 1,269.57% 10.78% 3.33% 11.91% -4.77% 647.47% - Horiz. % 12,488.98% 911.89% 823.14% 796.59% 711.81% 747.47% 100.00%
Dividend 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 93,128 6,799 6,137 5,940 5,307 5,573 745 140.49% YoY % 1,269.57% 10.78% 3.33% 11.91% -4.77% 647.47% - Horiz. % 12,488.98% 911.89% 823.14% 796.59% 711.81% 747.47% 100.00%
NOSH 835,229 395,336 219,999 188,571 182,400 159,249 15,731 105.86% YoY % 111.27% 79.70% 16.67% 3.38% 14.54% 912.29% - Horiz. % 5,309.21% 2,512.99% 1,398.45% 1,198.67% 1,159.44% 1,012.29% 100.00%
Ratio Analysis 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 23.96 % - % -33.48 % -14.81 % -65.99 % -132.78 % -129.37 % - YoY % 0.00% 0.00% -126.06% 77.56% 50.30% -2.64% - Horiz. % -18.52% 0.00% 25.88% 11.45% 51.01% 102.64% 100.00%
ROE 9.78 % - % -2.51 % -2.22 % -8.59 % -11.43 % -121.10 % - YoY % 0.00% 0.00% -13.06% 74.16% 24.85% 90.56% - Horiz. % -8.08% 0.00% 2.07% 1.83% 7.09% 9.44% 100.00%
Per Share 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.55 - 0.21 0.47 0.38 0.30 4.76 -0.82% YoY % 0.00% 0.00% -55.32% 23.68% 26.67% -93.70% - Horiz. % 95.59% 0.00% 4.41% 9.87% 7.98% 6.30% 100.00%
EPS 1.09 0.00 -0.07 -0.07 -0.25 -0.40 -5.74 - YoY % 0.00% 0.00% 0.00% 72.00% 37.50% 93.03% - Horiz. % -18.99% -0.00% 1.22% 1.22% 4.36% 6.97% 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 0.1115 0.0172 0.0279 0.0315 0.0291 0.0350 0.0474 16.82% YoY % 548.26% -38.35% -11.43% 8.25% -16.86% -26.16% - Horiz. % 235.23% 36.29% 58.86% 66.46% 61.39% 73.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.78 - 0.01 0.02 0.01 0.01 0.02 94.63% YoY % 0.00% 0.00% -50.00% 100.00% 0.00% -50.00% - Horiz. % 3,900.00% 0.00% 50.00% 100.00% 50.00% 50.00% 100.00%
EPS 0.19 0.00 0.00 0.00 -0.01 -0.01 -0.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% - Horiz. % -950.00% -0.00% -0.00% -0.00% 50.00% 50.00% 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 0.0190 0.0014 0.0013 0.0012 0.0011 0.0011 0.0002 128.82% YoY % 1,257.14% 7.69% 8.33% 9.09% 0.00% 450.00% - Horiz. % 9,500.00% 700.00% 650.00% 600.00% 550.00% 550.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8200 0.1800 0.1800 0.1300 0.1050 0.0900 0.0800 -
P/RPS 18.03 0.00 86.09 27.51 27.72 29.74 1.68 53.94% YoY % 0.00% 0.00% 212.94% -0.76% -6.79% 1,670.24% - Horiz. % 1,073.21% 0.00% 5,124.40% 1,637.50% 1,650.00% 1,770.24% 100.00%
P/EPS 75.23 0.00 -257.14 -185.71 -42.00 -22.50 -1.39 - YoY % 0.00% 0.00% -38.46% -342.17% -86.67% -1,518.71% - Horiz. % -5,412.23% -0.00% 18,499.28% 13,360.43% 3,021.58% 1,618.70% 100.00%
EY 1.33 0.00 -0.39 -0.54 -2.38 -4.44 -71.75 - YoY % 0.00% 0.00% 27.78% 77.31% 46.40% 93.81% - Horiz. % -1.85% -0.00% 0.54% 0.75% 3.32% 6.19% 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 7.35 10.47 6.45 4.13 3.61 2.57 1.69 30.63% YoY % -29.80% 62.33% 56.17% 14.40% 40.47% 52.07% - Horiz. % 434.91% 619.53% 381.66% 244.38% 213.61% 152.07% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/17 30/08/16 26/02/16 27/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.8350 0.2300 0.2150 0.1400 0.1200 0.0900 0.1000 -
P/RPS 18.36 0.00 102.83 29.63 31.68 29.74 2.10 48.31% YoY % 0.00% 0.00% 247.05% -6.47% 6.52% 1,316.19% - Horiz. % 874.29% 0.00% 4,896.67% 1,410.95% 1,508.57% 1,416.19% 100.00%
P/EPS 76.61 0.00 -307.14 -200.00 -48.00 -22.50 -1.74 - YoY % 0.00% 0.00% -53.57% -316.67% -113.33% -1,193.10% - Horiz. % -4,402.87% -0.00% 17,651.72% 11,494.25% 2,758.62% 1,293.10% 100.00%
EY 1.31 0.00 -0.33 -0.50 -2.08 -4.44 -57.40 - YoY % 0.00% 0.00% 34.00% 75.96% 53.15% 92.26% - Horiz. % -2.28% -0.00% 0.57% 0.87% 3.62% 7.74% 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 7.49 13.37 7.71 4.44 4.12 2.57 2.11 25.90% YoY % -43.98% 73.41% 73.65% 7.77% 60.31% 21.80% - Horiz. % 354.98% 633.65% 365.40% 210.43% 195.26% 121.80% 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