[LAMBO] YoY Quarter Result on 2015-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
Revenue 25,639 0 24,608 342 - - - 243.14% YoY % 0.00% 0.00% 7,095.32% - - - - Horiz. % 7,496.78% 0.00% 7,195.32% 100.00% - - -
PBT 5,420 0 5,316 3 - - - 751.48% YoY % 0.00% 0.00% 177,100.00% - - - - Horiz. % 180,666.66% 0.00% 177,200.00% 100.00% - - -
Tax -1,607 0 -1,536 0 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 104.62% -0.00% 100.00% - - - -
NP 3,813 0 3,780 3 - - - 670.11% YoY % 0.00% 0.00% 125,900.00% - - - - Horiz. % 127,100.00% 0.00% 126,000.00% 100.00% - - -
NP to SH 3,816 0 3,797 3 - - - 670.28% YoY % 0.00% 0.00% 126,466.66% - - - - Horiz. % 127,200.00% 0.00% 126,566.66% 100.00% - - -
Tax Rate 29.65 % - % 28.89 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 102.63% 0.00% 100.00% - - - -
Total Cost 21,826 0 20,828 339 - - - 228.54% YoY % 0.00% 0.00% 6,043.95% - - - - Horiz. % 6,438.35% 0.00% 6,143.95% 100.00% - - -
Net Worth 120,694 115,237 114,594 6,316 - - - 132.23% YoY % 4.74% 0.56% 1,714.27% - - - - Horiz. % 1,910.84% 1,824.44% 1,814.27% 100.00% - - -
Dividend 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
Equity 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
Net Worth 120,694 115,237 114,594 6,316 - - - 132.23% YoY % 4.74% 0.56% 1,714.27% - - - - Horiz. % 1,910.84% 1,824.44% 1,814.27% 100.00% - - -
NOSH 2,099,039 2,099,039 1,869,404 211,956 - - - 92.48% YoY % 0.00% 12.28% 781.98% - - - - Horiz. % 990.32% 990.32% 881.98% 100.00% - - -
Ratio Analysis 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
NP Margin 14.87 % - % 15.36 % 0.88 % - % - % - % 124.22% YoY % 0.00% 0.00% 1,645.45% - - - - Horiz. % 1,689.77% 0.00% 1,745.45% 100.00% - - -
ROE 3.16 % - % 3.31 % 0.05 % - % - % - % 226.81% YoY % 0.00% 0.00% 6,520.00% - - - - Horiz. % 6,320.00% 0.00% 6,620.00% 100.00% - - -
Per Share 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
RPS 1.22 - 1.32 0.16 - - - 78.64% YoY % 0.00% 0.00% 725.00% - - - - Horiz. % 762.50% 0.00% 825.00% 100.00% - - -
EPS 0.18 0.00 0.20 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 90.00% 0.00% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.0575 0.0549 0.0613 0.0298 - - - 20.65% YoY % 4.74% -10.44% 105.70% - - - - Horiz. % 192.95% 184.23% 205.70% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 4,275,316 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
RPS 0.60 - 0.58 0.01 - - - 221.99% YoY % 0.00% 0.00% 5,700.00% - - - - Horiz. % 6,000.00% 0.00% 5,800.00% 100.00% - - -
EPS 0.09 0.00 0.09 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% 0.00% 100.00% - - - -
DPS 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
NAPS 0.0282 0.0270 0.0268 0.0015 - - - 131.15% YoY % 4.44% 0.75% 1,686.67% - - - - Horiz. % 1,880.00% 1,800.00% 1,786.67% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
Date 29/03/19 31/05/19 31/12/18 30/09/15 - - - -
Price 0.1500 0.0600 0.1200 0.2200 - - - -
P/RPS 12.28 0.00 9.12 136.35 - - - -49.72% YoY % 0.00% 0.00% -93.31% - - - - Horiz. % 9.01% 0.00% 6.69% 100.00% - - -
P/EPS 82.51 0.00 59.08 15,543.48 - - - -77.60% YoY % 0.00% 0.00% -99.62% - - - - Horiz. % 0.53% 0.00% 0.38% 100.00% - - -
EY 1.21 0.00 1.69 0.01 - - - 293.41% YoY % 0.00% 0.00% 16,800.00% - - - - Horiz. % 12,100.00% 0.00% 16,900.00% 100.00% - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 2.61 1.09 1.96 7.38 - - - -25.69% YoY % 139.45% -44.39% -73.44% - - - - Horiz. % 35.37% 14.77% 26.56% 100.00% - - -
Price Multiplier on Announcement Date 31/03/19 31/05/19 31/12/18 30/09/15 - - - CAGR
Date 30/05/19 - 28/02/19 20/11/15 - - - -
Price 0.0600 0.0000 0.1350 0.5200 - - - -
P/RPS 4.91 0.00 10.26 322.27 - - - -69.73% YoY % 0.00% 0.00% -96.82% - - - - Horiz. % 1.52% 0.00% 3.18% 100.00% - - -
P/EPS 33.00 0.00 66.47 36,739.13 - - - -86.51% YoY % 0.00% 0.00% -99.82% - - - - Horiz. % 0.09% 0.00% 0.18% 100.00% - - -
EY 3.03 0.00 1.50 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 202.00% 0.00% 100.00% - - - -
DY 0.00 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 1.04 0.00 2.20 17.45 - - - -55.31% YoY % 0.00% 0.00% -87.39% - - - - Horiz. % 5.96% 0.00% 12.61% 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 2016 - 1st Quarter Report.pdf 
