[LAMBO] YoY Quarter Result on 2012-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 118 364 363 407 332 659 2,405 -39.48% YoY % -67.58% 0.28% -10.81% 22.59% -49.62% -72.60% - Horiz. % 4.91% 15.14% 15.09% 16.92% 13.80% 27.40% 100.00%
PBT -157 -119 -432 -233 -490 -167 -743 -22.81% YoY % -31.93% 72.45% -85.41% 52.45% -193.41% 77.52% - Horiz. % 21.13% 16.02% 58.14% 31.36% 65.95% 22.48% 100.00%
Tax 0 0 0 0 0 -7 -6 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.67% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% 116.67% 100.00%
NP -157 -119 -432 -233 -490 -174 -749 -22.92% YoY % -31.93% 72.45% -85.41% 52.45% -181.61% 76.77% - Horiz. % 20.96% 15.89% 57.68% 31.11% 65.42% 23.23% 100.00%
NP to SH -157 -119 -432 -231 -487 -149 -657 -21.22% YoY % -31.93% 72.45% -87.01% 52.57% -226.85% 77.32% - Horiz. % 23.90% 18.11% 65.75% 35.16% 74.12% 22.68% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 275 483 795 640 822 833 3,154 -33.40% YoY % -43.06% -39.25% 24.22% -22.14% -1.32% -73.59% - Horiz. % 8.72% 15.31% 25.21% 20.29% 26.06% 26.41% 100.00%
Net Worth 6,257 5,355 5,238 5,774 744 7,124 7,883 -3.78% YoY % 16.85% 2.23% -9.30% 675.54% -89.55% -9.63% - Horiz. % 79.37% 67.92% 66.44% 73.25% 9.44% 90.37% 100.00%
Dividend 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 6,257 5,355 5,238 5,774 744 7,124 7,883 -3.78% YoY % 16.85% 2.23% -9.30% 675.54% -89.55% -9.63% - Horiz. % 79.37% 67.92% 66.44% 73.25% 9.44% 90.37% 100.00%
NOSH 224,285 169,999 180,000 164,999 15,709 135,454 134,081 8.95% YoY % 31.93% -5.56% 9.09% 950.31% -88.40% 1.02% - Horiz. % 167.28% 126.79% 134.25% 123.06% 11.72% 101.02% 100.00%
Ratio Analysis 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -133.05 % -32.69 % -119.01 % -57.25 % -147.59 % -26.40 % -31.14 % 27.37% YoY % -307.01% 72.53% -107.88% 61.21% -459.05% 15.22% - Horiz. % 427.26% 104.98% 382.18% 183.85% 473.96% 84.78% 100.00%
ROE -2.51 % -2.22 % -8.25 % -4.00 % -65.40 % -2.09 % -8.33 % -18.11% YoY % -13.06% 73.09% -106.25% 93.88% -3,029.19% 74.91% - Horiz. % 30.13% 26.65% 99.04% 48.02% 785.11% 25.09% 100.00%
Per Share 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.05 0.21 0.20 0.25 2.11 0.49 1.79 -44.90% YoY % -76.19% 5.00% -20.00% -88.15% 330.61% -72.63% - Horiz. % 2.79% 11.73% 11.17% 13.97% 117.88% 27.37% 100.00%
EPS -0.07 -0.07 -0.24 -0.14 -3.10 -0.11 -0.49 -27.69% YoY % 0.00% 70.83% -71.43% 95.48% -2,718.18% 77.55% - Horiz. % 14.29% 14.29% 48.98% 28.57% 632.65% 22.45% 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 0.0279 0.0315 0.0291 0.0350 0.0474 0.0526 0.0588 -11.68% YoY % -11.43% 8.25% -16.86% -26.16% -9.89% -10.54% - Horiz. % 47.45% 53.57% 49.49% 59.52% 80.61% 89.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,275,316 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 0.00 0.01 0.01 0.01 0.01 0.02 0.06 - YoY % 0.00% 0.00% 0.00% 0.00% -50.00% -66.67% - Horiz. % 0.00% 16.67% 16.67% 16.67% 16.67% 33.33% 100.00%
EPS 0.00 0.00 -0.01 -0.01 -0.01 0.00 -0.02 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 50.00% 50.00% 50.00% -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 0.0015 0.0013 0.0012 0.0014 0.0002 0.0017 0.0018 -2.99% YoY % 15.38% 8.33% -14.29% 600.00% -88.24% -5.56% - Horiz. % 83.33% 72.22% 66.67% 77.78% 11.11% 94.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.1800 0.1300 0.1050 0.0900 0.0800 0.1200 0.1400 -
P/RPS 342.13 60.71 52.07 36.49 3.79 24.67 7.81 87.70% YoY % 463.55% 16.59% 42.70% 862.80% -84.64% 215.88% - Horiz. % 4,380.67% 777.34% 666.71% 467.22% 48.53% 315.88% 100.00%
P/EPS -257.14 -185.71 -43.75 -64.29 -2.58 -109.09 -28.57 44.20% YoY % -38.46% -324.48% 31.95% -2,391.86% 97.63% -281.83% - Horiz. % 900.04% 650.02% 153.13% 225.03% 9.03% 381.83% 100.00%
EY -0.39 -0.54 -2.29 -1.56 -38.75 -0.92 -3.50 -30.62% YoY % 27.78% 76.42% -46.79% 95.97% -4,111.96% 73.71% - Horiz. % 11.14% 15.43% 65.43% 44.57% 1,107.14% 26.29% 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 6.45 4.13 3.61 2.57 1.69 2.28 2.38 18.07% YoY % 56.17% 14.40% 40.47% 52.07% -25.88% -4.20% - Horiz. % 271.01% 173.53% 151.68% 107.98% 71.01% 95.80% 100.00%
Price Multiplier on Announcement Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 27/02/14 27/02/13 27/02/12 23/02/11 23/02/10 -
Price 0.2150 0.1400 0.1200 0.0900 0.1000 0.1200 0.2200 -
P/RPS 408.66 65.38 59.50 36.49 4.73 24.67 12.27 79.32% YoY % 525.05% 9.88% 63.06% 671.46% -80.83% 101.06% - Horiz. % 3,330.56% 532.84% 484.92% 297.39% 38.55% 201.06% 100.00%
P/EPS -307.14 -200.00 -50.00 -64.29 -3.23 -109.09 -44.90 37.76% YoY % -53.57% -300.00% 22.23% -1,890.40% 97.04% -142.96% - Horiz. % 684.05% 445.43% 111.36% 143.18% 7.19% 242.96% 100.00%
EY -0.33 -0.50 -2.00 -1.56 -31.00 -0.92 -2.23 -27.26% YoY % 34.00% 75.00% -28.21% 94.97% -3,269.57% 58.74% - Horiz. % 14.80% 22.42% 89.69% 69.96% 1,390.13% 41.26% 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 7.71 4.44 4.12 2.57 2.11 2.28 3.74 12.81% YoY % 73.65% 7.77% 60.31% 21.80% -7.46% -39.04% - Horiz. % 206.15% 118.72% 110.16% 68.72% 56.42% 60.96% 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 for 2nd Quarter.pdf 
