[LAMBO] YoY Quarter Result on 2013-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 12,117 4,128 527 328 75 417 638 57.25% YoY % 193.53% 683.30% 60.67% 337.33% -82.01% -34.64% - Horiz. % 1,899.22% 647.02% 82.60% 51.41% 11.76% 65.36% 100.00%
PBT 5,315 2,846 -13 -24 -407 -329 -251 - YoY % 86.75% 21,992.31% 45.83% 94.10% -23.71% -31.08% - Horiz. % -2,117.53% -1,133.86% 5.18% 9.56% 162.15% 131.08% 100.00%
Tax -1,286 0 0 0 0 -149 -7 122.90% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -2,028.57% - Horiz. % 18,371.43% -0.00% -0.00% -0.00% -0.00% 2,128.57% 100.00%
NP 4,029 2,846 -13 -24 -407 -478 -258 - YoY % 41.57% 21,992.31% 45.83% 94.10% 14.85% -85.27% - Horiz. % -1,561.63% -1,103.10% 5.04% 9.30% 157.75% 185.27% 100.00%
NP to SH 4,029 2,846 -13 -24 -406 -416 -258 - YoY % 41.57% 21,992.31% 45.83% 94.09% 2.40% -61.24% - Horiz. % -1,561.63% -1,103.10% 5.04% 9.30% 157.36% 161.24% 100.00%
Tax Rate 24.20 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 8,088 1,282 540 352 482 895 896 40.25% YoY % 530.89% 137.41% 53.41% -26.97% -46.15% -0.11% - Horiz. % 902.68% 143.08% 60.27% 39.29% 53.79% 99.89% 100.00%
Net Worth 88,506 47,944 4,238 7,560 5,621 7,719 7,251 46.91% YoY % 84.60% 1,031.29% -43.94% 34.48% -27.17% 6.45% - Horiz. % 1,220.58% 661.19% 58.45% 104.26% 77.53% 106.45% 100.00%
Dividend 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 88,506 47,944 4,238 7,560 5,621 7,719 7,251 46.91% YoY % 84.60% 1,031.29% -43.94% 34.48% -27.17% 6.45% - Horiz. % 1,220.58% 661.19% 58.45% 104.26% 77.53% 106.45% 100.00%
NOSH 832,608 312,747 130,000 240,000 156,153 154,074 135,789 32.16% YoY % 166.22% 140.57% -45.83% 53.69% 1.35% 13.47% - Horiz. % 613.16% 230.32% 95.74% 176.74% 115.00% 113.47% 100.00%
Ratio Analysis 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 33.25 % 68.94 % -2.47 % -7.32 % -542.67 % -114.63 % -40.44 % - YoY % -51.77% 2,891.09% 66.26% 98.65% -373.41% -183.46% - Horiz. % -82.22% -170.47% 6.11% 18.10% 1,341.91% 283.46% 100.00%
ROE 4.55 % 5.94 % -0.31 % -0.32 % -7.22 % -5.39 % -3.56 % - YoY % -23.40% 2,016.13% 3.12% 95.57% -33.95% -51.40% - Horiz. % -127.81% -166.85% 8.71% 8.99% 202.81% 151.40% 100.00%
Per Share 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.46 1.32 0.41 0.14 0.05 0.27 0.47 19.04% YoY % 10.61% 221.95% 192.86% 180.00% -81.48% -42.55% - Horiz. % 310.64% 280.85% 87.23% 29.79% 10.64% 57.45% 100.00%
EPS 0.48 0.91 -0.01 -0.01 -0.26 -0.27 -0.19 - YoY % -47.25% 9,200.00% 0.00% 96.15% 3.70% -42.11% - Horiz. % -252.63% -478.95% 5.26% 5.26% 136.84% 142.11% 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 0.1063 0.1533 0.0326 0.0315 0.0360 0.0501 0.0534 11.17% YoY % -30.66% 370.25% 3.49% -12.50% -28.14% -6.18% - Horiz. % 199.06% 287.08% 61.05% 58.99% 67.42% 93.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,075,316 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.30 0.10 0.01 0.01 0.00 0.01 0.02 51.64% YoY % 200.00% 900.00% 0.00% 0.00% 0.00% -50.00% - Horiz. % 1,500.00% 500.00% 50.00% 50.00% 0.00% 50.00% 100.00%
EPS 0.10 0.07 0.00 0.00 -0.01 -0.01 -0.01 - YoY % 42.86% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,000.00% -700.00% -0.00% -0.00% 100.00% 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 0.0217 0.0118 0.0010 0.0019 0.0014 0.0019 0.0018 46.63% YoY % 83.90% 1,080.00% -47.37% 35.71% -26.32% 5.56% - Horiz. % 1,205.56% 655.56% 55.56% 105.56% 77.78% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.3150 0.2000 0.1950 0.1000 0.0900 0.0600 0.0600 -
P/RPS 21.64 15.15 48.10 73.17 187.38 22.17 12.77 8.45% YoY % 42.84% -68.50% -34.26% -60.95% 745.20% 73.61% - Horiz. % 169.46% 118.64% 376.66% 572.98% 1,467.35% 173.61% 100.00%
P/EPS 65.10 21.98 -1,950.00 -1,000.00 -34.62 -22.22 -31.58 - YoY % 196.18% 101.13% -95.00% -2,788.50% -55.81% 29.64% - Horiz. % -206.14% -69.60% 6,174.79% 3,166.56% 109.63% 70.36% 100.00%
EY 1.54 4.55 -0.05 -0.10 -2.89 -4.50 -3.17 - YoY % -66.15% 9,200.00% 50.00% 96.54% 35.78% -41.96% - Horiz. % -48.58% -143.53% 1.58% 3.15% 91.17% 141.96% 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 2.96 1.30 5.98 3.17 2.50 1.20 1.12 16.12% YoY % 127.69% -78.26% 88.64% 26.80% 108.33% 7.14% - Horiz. % 264.29% 116.07% 533.93% 283.04% 223.21% 107.14% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 26/05/17 30/05/16 27/11/14 29/11/13 30/11/12 30/11/11 24/11/10 -
Price 0.5150 0.2000 0.1650 0.0950 0.0900 0.0700 0.0800 -
P/RPS 35.39 15.15 40.70 69.51 187.38 25.86 17.03 11.90% YoY % 133.60% -62.78% -41.45% -62.90% 624.59% 51.85% - Horiz. % 207.81% 88.96% 238.99% 408.16% 1,100.29% 151.85% 100.00%
P/EPS 106.43 21.98 -1,650.00 -950.00 -34.62 -25.93 -42.11 - YoY % 384.21% 101.33% -73.68% -2,644.08% -33.51% 38.42% - Horiz. % -252.74% -52.20% 3,918.31% 2,256.00% 82.21% 61.58% 100.00%
EY 0.94 4.55 -0.06 -0.11 -2.89 -3.86 -2.38 - YoY % -79.34% 7,683.33% 45.45% 96.19% 25.13% -62.18% - Horiz. % -39.50% -191.18% 2.52% 4.62% 121.43% 162.18% 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 4.84 1.30 5.06 3.02 2.50 1.40 1.50 19.73% YoY % 272.31% -74.31% 67.55% 20.80% 78.57% -6.67% - Horiz. % 322.67% 86.67% 337.33% 201.33% 166.67% 93.33% 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
Quarterly Result (OMG).pdf 
