[LAMBO] YoY Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
Revenue 29,539 21,129 25,874 118 3,452 364 363 122.56% YoY % 39.80% -18.34% 21,827.12% -96.58% 848.35% 0.28% - Horiz. % 8,137.47% 5,820.66% 7,127.82% 32.51% 950.96% 100.28% 100.00%
PBT 6,210 5,827 6,853 -157 -9,087 -119 -432 - YoY % 6.57% -14.97% 4,464.97% 98.27% -7,536.13% 72.45% - Horiz. % -1,437.50% -1,348.84% -1,586.34% 36.34% 2,103.47% 27.55% 100.00%
Tax -1,808 -1,540 -1,779 0 -1,828 0 0 - YoY % -17.40% 13.43% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.91% 84.25% 97.32% -0.00% 100.00% - -
NP 4,402 4,287 5,074 -157 -10,915 -119 -432 - YoY % 2.68% -15.51% 3,331.85% 98.56% -9,072.27% 72.45% - Horiz. % -1,018.98% -992.36% -1,174.54% 36.34% 2,526.62% 27.55% 100.00%
NP to SH 4,408 4,303 5,074 -157 -10,915 -119 -432 - YoY % 2.44% -15.20% 3,331.85% 98.56% -9,072.27% 72.45% - Horiz. % -1,020.37% -996.06% -1,174.54% 36.34% 2,526.62% 27.55% 100.00%
Tax Rate 29.11 % 26.43 % 25.96 % - % - % - % - % - YoY % 10.14% 1.81% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.13% 101.81% 100.00% - - - -
Total Cost 25,137 16,842 20,800 275 14,367 483 795 87.41% YoY % 49.25% -19.03% 7,463.64% -98.09% 2,874.53% -39.25% - Horiz. % 3,161.89% 2,118.49% 2,616.35% 34.59% 1,807.17% 60.75% 100.00%
Net Worth 124,144 107,777 92,746 6,257 49,394 5,355 5,238 77.84% YoY % 15.19% 16.21% 1,382.14% -87.33% 822.40% 2.23% - Horiz. % 2,370.08% 2,057.62% 1,770.64% 119.46% 943.00% 102.23% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 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 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
Net Worth 124,144 107,777 92,746 6,257 49,394 5,355 5,238 77.84% YoY % 15.19% 16.21% 1,382.14% -87.33% 822.40% 2.23% - Horiz. % 2,370.08% 2,057.62% 1,770.64% 119.46% 943.00% 102.23% 100.00%
NOSH 2,100,587 1,645,464 831,803 224,285 395,471 169,999 180,000 56.34% YoY % 27.66% 97.82% 270.87% -43.29% 132.63% -5.56% - Horiz. % 1,166.99% 914.15% 462.11% 124.60% 219.71% 94.44% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
NP Margin 14.90 % 20.29 % 19.61 % -133.05 % -316.19 % -32.69 % -119.01 % - YoY % -26.56% 3.47% 114.74% 57.92% -867.24% 72.53% - Horiz. % -12.52% -17.05% -16.48% 111.80% 265.68% 27.47% 100.00%
ROE 3.55 % 3.99 % 5.47 % -2.51 % -22.10 % -2.22 % -8.25 % - YoY % -11.03% -27.06% 317.93% 88.64% -895.50% 73.09% - Horiz. % -43.03% -48.36% -66.30% 30.42% 267.88% 26.91% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
RPS 1.41 1.28 3.11 0.05 0.87 0.21 0.20 42.64% YoY % 10.16% -58.84% 6,120.00% -94.25% 314.29% 5.00% - Horiz. % 705.00% 640.00% 1,555.00% 25.00% 435.00% 105.00% 100.00%
EPS 0.21 0.26 0.61 -0.07 -2.76 -0.07 -0.24 - YoY % -19.23% -57.38% 971.43% 97.46% -3,842.86% 70.83% - Horiz. % -87.50% -108.33% -254.17% 29.17% 1,150.00% 29.17% 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 0.0591 0.0655 0.1115 0.0279 0.1249 0.0315 0.0291 13.75% YoY % -9.77% -41.26% 299.64% -77.66% 296.51% 8.25% - Horiz. % 203.09% 225.09% 383.16% 95.88% 429.21% 108.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,275,316 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
RPS 0.69 0.49 0.61 0.00 0.08 0.01 0.01 115.98% YoY % 40.82% -19.67% 0.00% 0.00% 700.00% 0.00% - Horiz. % 6,900.00% 4,900.00% 6,100.00% 0.00% 800.00% 100.00% 100.00%
EPS 0.10 0.10 0.12 0.00 -0.26 0.00 -0.01 - YoY % 0.00% -16.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,000.00% -1,000.00% -1,200.00% -0.00% 2,600.00% -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 0.0290 0.0252 0.0217 0.0015 0.0116 0.0013 0.0012 78.47% YoY % 15.08% 16.13% 1,346.67% -87.07% 792.31% 8.33% - Horiz. % 2,416.67% 2,100.00% 1,808.33% 125.00% 966.67% 108.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 -
Price 0.0650 0.1450 0.8200 0.1800 0.1800 0.1300 0.1050 -
P/RPS 4.62 11.29 26.36 342.13 20.62 60.71 52.07 -35.63% YoY % -59.08% -57.17% -92.30% 1,559.21% -66.04% 16.59% - Horiz. % 8.87% 21.68% 50.62% 657.06% 39.60% 116.59% 100.00%
P/EPS 30.98 55.45 134.43 -257.14 -6.52 -185.71 -43.75 - YoY % -44.13% -58.75% 152.28% -3,843.87% 96.49% -324.48% - Horiz. % -70.81% -126.74% -307.27% 587.75% 14.90% 424.48% 100.00%
EY 3.23 1.80 0.74 -0.39 -15.33 -0.54 -2.29 - YoY % 79.44% 143.24% 289.74% 97.46% -2,738.89% 76.42% - Horiz. % -141.05% -78.60% -32.31% 17.03% 669.43% 23.58% 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 1.10 2.21 7.35 6.45 1.44 4.13 3.61 -19.44% YoY % -50.23% -69.93% 13.95% 347.92% -65.13% 14.40% - Horiz. % 30.47% 61.22% 203.60% 178.67% 39.89% 114.40% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 31/12/15 30/06/16 31/12/14 31/12/13 CAGR
Date 29/08/19 28/08/18 30/08/17 26/02/16 30/08/16 27/02/15 27/02/14 -
Price 0.0500 0.1400 0.8350 0.2150 0.2300 0.1400 0.1200 -
P/RPS 3.56 10.90 26.84 408.66 26.35 65.38 59.50 -40.08% YoY % -67.34% -59.39% -93.43% 1,450.89% -59.70% 9.88% - Horiz. % 5.98% 18.32% 45.11% 686.82% 44.29% 109.88% 100.00%
P/EPS 23.83 53.54 136.89 -307.14 -8.33 -200.00 -50.00 - YoY % -55.49% -60.89% 144.57% -3,587.16% 95.83% -300.00% - Horiz. % -47.66% -107.08% -273.78% 614.28% 16.66% 400.00% 100.00%
EY 4.20 1.87 0.73 -0.33 -12.00 -0.50 -2.00 - YoY % 124.60% 156.16% 321.21% 97.25% -2,300.00% 75.00% - Horiz. % -210.00% -93.50% -36.50% 16.50% 600.00% 25.00% 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 0.85 2.14 7.49 7.71 1.84 4.44 4.12 -24.95% YoY % -60.28% -71.43% -2.85% 319.02% -58.56% 7.77% - Horiz. % 20.63% 51.94% 181.80% 187.14% 44.66% 107.77% 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
LAMBO 2019 - 2nd Quarter Report.pdf 
