[LAMBO] YoY Cumulative Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 84,725 0 1,745 1,260 951 1,374 2,133 76.05% YoY % 0.00% 0.00% 38.49% 32.49% -30.79% -35.58% - Horiz. % 3,972.10% 0.00% 81.81% 59.07% 44.59% 64.42% 100.00%
PBT 25,616 0 -1,248 -3,685 -2,293 -2,369 -1,586 - YoY % 0.00% 0.00% 66.13% -60.71% 3.21% -49.37% - Horiz. % -1,615.13% -0.00% 78.69% 232.35% 144.58% 149.37% 100.00%
Tax -6,427 0 0 0 0 -164 213 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -177.00% - Horiz. % -3,017.37% 0.00% 0.00% 0.00% 0.00% -77.00% 100.00%
NP 19,189 0 -1,248 -3,685 -2,293 -2,533 -1,373 - YoY % 0.00% 0.00% 66.13% -60.71% 9.47% -84.49% - Horiz. % -1,397.60% -0.00% 90.90% 268.39% 167.01% 184.49% 100.00%
NP to SH 19,189 0 -1,260 -3,685 -2,289 -2,438 -1,340 - YoY % 0.00% 0.00% 65.81% -60.99% 6.11% -81.94% - Horiz. % -1,432.01% -0.00% 94.03% 275.00% 170.82% 181.94% 100.00%
Tax Rate 25.09 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 65,536 0 2,993 4,945 3,244 3,907 3,506 56.80% YoY % 0.00% 0.00% -39.47% 52.44% -16.97% 11.44% - Horiz. % 1,869.25% 0.00% 85.37% 141.04% 92.53% 111.44% 100.00%
Net Worth 101,004 8,519 5,766 5,867 5,653 6,001 8,280 46.85% YoY % 1,085.51% 47.76% -1.73% 3.79% -5.80% -27.52% - Horiz. % 1,219.85% 102.90% 69.64% 70.86% 68.27% 72.48% 100.00%
Dividend 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 101,004 8,519 5,766 5,867 5,653 6,001 8,280 46.85% YoY % 1,085.51% 47.76% -1.73% 3.79% -5.80% -27.52% - Horiz. % 1,219.85% 102.90% 69.64% 70.86% 68.27% 72.48% 100.00%
NOSH 832,682 495,342 213,559 178,883 173,409 156,282 155,641 29.39% YoY % 68.10% 131.95% 19.38% 3.16% 10.96% 0.41% - Horiz. % 535.00% 318.26% 137.21% 114.93% 111.42% 100.41% 100.00%
Ratio Analysis 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.65 % - % -71.52 % -292.46 % -241.11 % -184.35 % -64.37 % - YoY % 0.00% 0.00% 75.55% -21.30% -30.79% -186.39% - Horiz. % -35.19% 0.00% 111.11% 454.34% 374.57% 286.39% 100.00%
ROE 19.00 % - % -21.85 % -62.80 % -40.49 % -40.63 % -16.18 % - YoY % 0.00% 0.00% 65.21% -55.10% 0.34% -151.11% - Horiz. % -117.43% 0.00% 135.04% 388.13% 250.25% 251.11% 100.00%
Per Share 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 10.17 - 0.82 0.70 0.55 0.88 1.37 36.06% YoY % 0.00% 0.00% 17.14% 27.27% -37.50% -35.77% - Horiz. % 742.34% 0.00% 59.85% 51.09% 40.15% 64.23% 100.00%
EPS 2.30 0.00 -0.59 -2.06 -1.32 -1.56 -0.94 - YoY % 0.00% 0.00% 71.36% -56.06% 15.38% -65.96% - Horiz. % -244.68% -0.00% 62.77% 219.15% 140.43% 165.96% 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 0.1213 0.0172 0.0270 0.0328 0.0326 0.0384 0.0532 13.50% YoY % 605.23% -36.30% -17.68% 0.61% -15.10% -27.82% - Horiz. % 228.01% 32.33% 50.75% 61.65% 61.28% 72.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,893,380 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.73 - 0.04 0.03 0.02 0.03 0.04 78.37% YoY % 0.00% 0.00% 33.33% 50.00% -33.33% -25.00% - Horiz. % 4,325.00% 0.00% 100.00% 75.00% 50.00% 75.00% 100.00%
EPS 0.39 0.00 -0.03 -0.08 -0.05 -0.05 -0.03 - YoY % 0.00% 0.00% 62.50% -60.00% 0.00% -66.67% - Horiz. % -1,300.00% -0.00% 100.00% 266.67% 166.67% 166.67% 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 0.0206 0.0017 0.0012 0.0012 0.0012 0.0012 0.0017 46.70% YoY % 1,111.76% 41.67% 0.00% 0.00% 0.00% -29.41% - Horiz. % 1,211.76% 100.00% 70.59% 70.59% 70.59% 70.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.6050 0.3000 0.3200 0.1600 0.1000 0.1000 0.0850 -
P/RPS 5.95 0.00 39.16 22.72 18.23 11.37 6.20 -0.63% YoY % 0.00% 0.00% 72.36% 24.63% 60.33% 83.39% - Horiz. % 95.97% 0.00% 631.61% 366.45% 294.03% 183.39% 100.00%
P/EPS 26.25 0.00 -54.24 -7.77 -7.58 -6.41 -9.87 - YoY % 0.00% 0.00% -598.07% -2.51% -18.25% 35.06% - Horiz. % -265.96% -0.00% 549.54% 78.72% 76.80% 64.94% 100.00%
EY 3.81 0.00 -1.84 -12.88 -13.20 -15.60 -10.13 - YoY % 0.00% 0.00% 85.71% 2.42% 15.38% -54.00% - Horiz. % -37.61% -0.00% 18.16% 127.15% 130.31% 154.00% 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 4.99 17.44 11.85 4.88 3.07 2.60 1.60 19.09% YoY % -71.39% 47.17% 142.83% 58.96% 18.08% 62.50% - Horiz. % 311.88% 1,090.00% 740.62% 305.00% 191.88% 162.50% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/02/18 28/02/17 28/08/15 29/08/14 11/10/13 30/08/12 26/08/11 -
Price 0.6200 0.3650 0.2600 0.1650 0.1000 0.1000 0.0900 -
P/RPS 6.09 0.00 31.82 23.43 18.23 11.37 6.57 -1.16% YoY % 0.00% 0.00% 35.81% 28.52% 60.33% 73.06% - Horiz. % 92.69% 0.00% 484.32% 356.62% 277.47% 173.06% 100.00%
P/EPS 26.90 0.00 -44.07 -8.01 -7.58 -6.41 -10.45 - YoY % 0.00% 0.00% -450.19% -5.67% -18.25% 38.66% - Horiz. % -257.42% -0.00% 421.72% 76.65% 72.54% 61.34% 100.00%
EY 3.72 0.00 -2.27 -12.48 -13.20 -15.60 -9.57 - YoY % 0.00% 0.00% 81.81% 5.45% 15.38% -63.01% - Horiz. % -38.87% -0.00% 23.72% 130.41% 137.93% 163.01% 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 5.11 21.22 9.63 5.03 3.07 2.60 1.69 18.53% YoY % -75.92% 120.35% 91.45% 63.84% 18.08% 53.85% - Horiz. % 302.37% 1,255.62% 569.82% 297.63% 181.66% 153.85% 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 - 6th Quarter Report.pdf 
