[LAMBO] YoY Quarter Result on 2011-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 430 187 486 298 1,083 2,285 1,580 -19.49% YoY % 129.95% -61.52% 63.09% -72.48% -52.60% 44.62% - Horiz. % 27.22% 11.84% 30.76% 18.86% 68.54% 144.62% 100.00%
PBT -2,655 -1,023 -1,054 -718 -326 -57 -3,135 -2.73% YoY % -159.53% 2.94% -46.80% -120.25% -471.93% 98.18% - Horiz. % 84.69% 32.63% 33.62% 22.90% 10.40% 1.82% 100.00%
Tax 0 0 -18 211 8 85 633 - YoY % 0.00% 0.00% -108.53% 2,537.50% -90.59% -86.57% - Horiz. % 0.00% 0.00% -2.84% 33.33% 1.26% 13.43% 100.00%
NP -2,655 -1,023 -1,072 -507 -318 28 -2,502 0.99% YoY % -159.53% 4.57% -111.44% -59.43% -1,235.71% 101.12% - Horiz. % 106.12% 40.89% 42.85% 20.26% 12.71% -1.12% 100.00%
NP to SH -2,655 -1,023 -1,048 -516 -361 107 -2,457 1.30% YoY % -159.53% 2.39% -103.10% -42.94% -437.38% 104.35% - Horiz. % 108.06% 41.64% 42.65% 21.00% 14.69% -4.35% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,085 1,210 1,558 805 1,401 2,257 4,082 -4.56% YoY % 154.96% -22.34% 93.54% -42.54% -37.93% -44.71% - Horiz. % 75.58% 29.64% 38.17% 19.72% 34.32% 55.29% 100.00%
Net Worth 5,884 9,263 5,928 8,561 8,233 9,482 8,912 -6.68% YoY % -36.48% 56.27% -30.76% 3.98% -13.18% 6.40% - Horiz. % 66.02% 103.94% 66.52% 96.06% 92.38% 106.40% 100.00%
Dividend 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 5,884 9,263 5,928 8,561 8,233 9,482 8,912 -6.68% YoY % -36.48% 56.27% -30.76% 3.98% -13.18% 6.40% - Horiz. % 66.02% 103.94% 66.52% 96.06% 92.38% 106.40% 100.00%
NOSH 179,391 284,166 156,417 156,800 137,222 133,750 102,676 9.74% YoY % -36.87% 81.67% -0.24% 14.27% 2.60% 30.26% - Horiz. % 174.72% 276.76% 152.34% 152.71% 133.65% 130.26% 100.00%
Ratio Analysis 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -617.44 % -547.06 % -220.58 % -170.13 % -29.36 % 1.23 % -158.35 % 25.44% YoY % -12.87% -148.01% -29.65% -479.46% -2,486.99% 100.78% - Horiz. % 389.92% 345.48% 139.30% 107.44% 18.54% -0.78% 100.00%
ROE -45.12 % -11.04 % -17.68 % -6.03 % -4.38 % 1.13 % -27.57 % 8.55% YoY % -308.70% 37.56% -193.20% -37.67% -487.61% 104.10% - Horiz. % 163.66% 40.04% 64.13% 21.87% 15.89% -4.10% 100.00%
Per Share 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.24 0.07 0.31 0.19 0.79 1.71 1.54 -26.63% YoY % 242.86% -77.42% 63.16% -75.95% -53.80% 11.04% - Horiz. % 15.58% 4.55% 20.13% 12.34% 51.30% 111.04% 100.00%
EPS -1.48 -0.36 -0.67 -0.34 -0.27 0.08 -2.03 -5.13% YoY % -311.11% 46.27% -97.06% -25.93% -437.50% 103.94% - Horiz. % 72.91% 17.73% 33.00% 16.75% 13.30% -3.94% 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 0.0328 0.0326 0.0379 0.0546 0.0600 0.0709 0.0868 -14.97% YoY % 0.61% -13.98% -30.59% -9.00% -15.37% -18.32% - Horiz. % 37.79% 37.56% 43.66% 62.90% 69.12% 81.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 0.01 0.00 0.01 0.01 0.02 0.05 0.03 -16.72% YoY % 0.00% 0.00% 0.00% -50.00% -60.00% 66.67% - Horiz. % 33.33% 0.00% 33.33% 33.33% 66.67% 166.67% 100.00%
EPS -0.05 -0.02 -0.02 -0.01 -0.01 0.00 -0.05 - YoY % -150.00% 0.00% -100.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 40.00% 40.00% 20.00% 20.00% -0.00% 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 0.0012 0.0019 0.0012 0.0017 0.0017 0.0019 0.0018 -6.53% YoY % -36.84% 58.33% -29.41% 0.00% -10.53% 5.56% - Horiz. % 66.67% 105.56% 66.67% 94.44% 94.44% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.1600 0.1000 0.1000 0.0850 0.0800 0.0600 0.1900 -
P/RPS 66.75 151.96 32.18 44.72 10.14 3.51 12.35 32.46% YoY % -56.07% 372.22% -28.04% 341.03% 188.89% -71.58% - Horiz. % 540.49% 1,230.45% 260.57% 362.11% 82.11% 28.42% 100.00%
P/EPS -10.81 -27.78 -14.93 -25.83 -30.41 75.00 -7.94 5.27% YoY % 61.09% -86.07% 42.20% 15.06% -140.55% 1,044.58% - Horiz. % 136.15% 349.87% 188.04% 325.31% 383.00% -944.58% 100.00%
EY -9.25 -3.60 -6.70 -3.87 -3.29 1.33 -12.59 -5.01% YoY % -156.94% 46.27% -73.13% -17.63% -347.37% 110.56% - Horiz. % 73.47% 28.59% 53.22% 30.74% 26.13% -10.56% 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 4.88 3.07 2.64 1.56 1.33 0.85 2.19 14.28% YoY % 58.96% 16.29% 69.23% 17.29% 56.47% -61.19% - Horiz. % 222.83% 140.18% 120.55% 71.23% 60.73% 38.81% 100.00%
Price Multiplier on Announcement Date 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 11/10/13 30/08/12 26/08/11 30/08/10 27/08/09 29/08/08 -
Price 0.1650 0.1000 0.1000 0.0900 0.0800 0.1200 0.1800 -
P/RPS 68.84 151.96 32.18 47.36 10.14 7.02 11.70 34.34% YoY % -54.70% 372.22% -32.05% 367.06% 44.44% -40.00% - Horiz. % 588.38% 1,298.80% 275.04% 404.79% 86.67% 60.00% 100.00%
P/EPS -11.15 -27.78 -14.93 -27.35 -30.41 150.00 -7.52 6.78% YoY % 59.86% -86.07% 45.41% 10.06% -120.27% 2,094.68% - Horiz. % 148.27% 369.41% 198.54% 363.70% 404.39% -1,994.68% 100.00%
EY -8.97 -3.60 -6.70 -3.66 -3.29 0.67 -13.29 -6.34% YoY % -149.17% 46.27% -83.06% -11.25% -591.04% 105.04% - Horiz. % 67.49% 27.09% 50.41% 27.54% 24.76% -5.04% 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 5.03 3.07 2.64 1.65 1.33 1.69 2.07 15.94% YoY % 63.84% 16.29% 60.00% 24.06% -21.30% -18.36% - Horiz. % 243.00% 148.31% 127.54% 79.71% 64.25% 81.64% 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_Results-30062011.xls 
