[LAMBO] YoY Cumulative Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 67,868 60,001 0 1,204 830 765 888 94.78% YoY % 13.11% 0.00% 0.00% 45.06% 8.50% -13.85% - Horiz. % 7,642.79% 6,756.87% 0.00% 135.59% 93.47% 86.15% 100.00%
PBT 17,723 18,879 0 -285 -1,029 -1,270 -1,314 - YoY % -6.12% 0.00% 0.00% 72.30% 18.98% 3.35% - Horiz. % -1,348.78% -1,436.76% -0.00% 21.69% 78.31% 96.65% 100.00%
Tax -4,741 -4,760 0 0 0 0 -146 70.76% YoY % 0.40% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 3,247.26% 3,260.27% -0.00% -0.00% -0.00% -0.00% 100.00%
NP 12,982 14,119 0 -285 -1,029 -1,270 -1,460 - YoY % -8.05% 0.00% 0.00% 72.30% 18.98% 13.01% - Horiz. % -889.18% -967.05% -0.00% 19.52% 70.48% 86.99% 100.00%
NP to SH 13,017 14,119 0 -285 -1,029 -1,266 -1,389 - YoY % -7.81% 0.00% 0.00% 72.30% 18.72% 8.86% - Horiz. % -937.15% -1,016.49% -0.00% 20.52% 74.08% 91.14% 100.00%
Tax Rate 26.75 % 25.21 % - % - % - % - % - % - YoY % 6.11% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 106.11% 100.00% - - - - -
Total Cost 54,886 45,882 0 1,489 1,859 2,035 2,348 62.35% YoY % 19.62% 0.00% 0.00% -19.90% -8.65% -13.33% - Horiz. % 2,337.56% 1,954.09% 0.00% 63.42% 79.17% 86.67% 100.00%
Net Worth 110,761 97,669 54,165 6,752 4,740 6,763 6,929 53.13% YoY % 13.40% 80.32% 702.18% 42.43% -29.91% -2.39% - Horiz. % 1,598.44% 1,409.50% 781.68% 97.44% 68.42% 97.61% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 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 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 110,761 97,669 54,165 6,752 4,740 6,763 6,929 53.13% YoY % 13.40% 80.32% 702.18% 42.43% -29.91% -2.39% - Horiz. % 1,598.44% 1,409.50% 781.68% 97.44% 68.42% 97.61% 100.00%
NOSH 1,795,167 832,649 445,809 219,230 183,749 173,424 156,067 45.58% YoY % 115.60% 86.77% 103.35% 19.31% 5.95% 11.12% - Horiz. % 1,150.25% 533.52% 285.65% 140.47% 117.74% 111.12% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 19.13 % 23.53 % - % -23.67 % -123.98 % -166.01 % -164.41 % - YoY % -18.70% 0.00% 0.00% 80.91% 25.32% -0.97% - Horiz. % -11.64% -14.31% 0.00% 14.40% 75.41% 100.97% 100.00%
ROE 11.75 % 14.46 % - % -4.22 % -21.71 % -18.72 % -20.05 % - YoY % -18.74% 0.00% 0.00% 80.56% -15.97% 6.63% - Horiz. % -58.60% -72.12% 0.00% 21.05% 108.28% 93.37% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.78 7.21 - 0.55 0.45 0.44 0.57 33.76% YoY % -47.57% 0.00% 0.00% 22.22% 2.27% -22.81% - Horiz. % 663.16% 1,264.91% 0.00% 96.49% 78.95% 77.19% 100.00%
EPS 0.73 1.70 0.00 -0.13 -0.56 -0.73 -0.89 - YoY % -57.06% 0.00% 0.00% 76.79% 23.29% 17.98% - Horiz. % -82.02% -191.01% -0.00% 14.61% 62.92% 82.02% 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 0.0617 0.1173 0.1215 0.0308 0.0258 0.0390 0.0444 5.19% YoY % -47.40% -3.46% 294.48% 19.38% -33.85% -12.16% - Horiz. % 138.96% 264.19% 273.65% 69.37% 58.11% 87.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.36 1.20 - 0.02 0.02 0.02 0.02 91.31% YoY % 13.33% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 6,800.00% 6,000.00% 0.00% 100.00% 100.00% 100.00% 100.00%
EPS 0.26 0.28 0.00 -0.01 -0.02 -0.03 -0.03 - YoY % -7.14% 0.00% 0.00% 50.00% 33.33% 0.00% - Horiz. % -866.67% -933.33% -0.00% 33.33% 66.67% 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 0.0222 0.0196 0.0109 0.0014 0.0010 0.0014 0.0014 52.94% YoY % 13.27% 79.82% 678.57% 40.00% -28.57% 0.00% - Horiz. % 1,585.71% 1,400.00% 778.57% 100.00% 71.43% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.6850 0.1900 0.1600 0.1500 0.1000 0.1000 -
P/RPS 3.97 9.51 0.00 29.13 33.21 22.67 17.58 -20.45% YoY % -58.25% 0.00% 0.00% -12.29% 46.49% 28.95% - Horiz. % 22.58% 54.10% 0.00% 165.70% 188.91% 128.95% 100.00%
P/EPS 20.69 40.40 0.00 -123.08 -26.79 -13.70 -11.24 - YoY % -48.79% 0.00% 0.00% -359.43% -95.55% -21.89% - Horiz. % -184.07% -359.43% -0.00% 1,095.02% 238.35% 121.89% 100.00%
EY 4.83 2.48 0.00 -0.81 -3.73 -7.30 -8.90 - YoY % 94.76% 0.00% 0.00% 78.28% 48.90% 17.98% - Horiz. % -54.27% -27.87% -0.00% 9.10% 41.91% 82.02% 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 2.43 5.84 1.56 5.19 5.81 2.56 2.25 1.19% YoY % -58.39% 274.36% -69.94% -10.67% 126.95% 13.78% - Horiz. % 108.00% 259.56% 69.33% 230.67% 258.22% 113.78% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/11/18 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 29/05/12 -
Price 0.1450 0.6000 0.2800 0.1800 0.1600 0.0900 0.0900 -
P/RPS 3.84 8.33 0.00 32.78 35.42 20.40 15.82 -19.56% YoY % -53.90% 0.00% 0.00% -7.45% 73.63% 28.95% - Horiz. % 24.27% 52.65% 0.00% 207.21% 223.89% 128.95% 100.00%
P/EPS 20.00 35.38 0.00 -138.46 -28.57 -12.33 -10.11 - YoY % -43.47% 0.00% 0.00% -384.63% -131.71% -21.96% - Horiz. % -197.82% -349.95% -0.00% 1,369.54% 282.59% 121.96% 100.00%
EY 5.00 2.83 0.00 -0.72 -3.50 -8.11 -9.89 - YoY % 76.68% 0.00% 0.00% 79.43% 56.84% 18.00% - Horiz. % -50.56% -28.61% -0.00% 7.28% 35.39% 82.00% 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 2.35 5.12 2.30 5.84 6.20 2.31 2.03 2.28% YoY % -54.10% 122.61% -60.62% -5.81% 168.40% 13.79% - Horiz. % 115.76% 252.22% 113.30% 287.68% 305.42% 113.79% 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
OMEDIA 2015 - 3rd Quarter Report_Amended.pdf 
