[LAMBO] YoY Quarter Result on 2014-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 25,874 3,452 118 364 363 407 332 120.73% YoY % 649.54% 2,825.42% -67.58% 0.28% -10.81% 22.59% - Horiz. % 7,793.37% 1,039.76% 35.54% 109.64% 109.34% 122.59% 100.00%
PBT 6,853 -9,087 -157 -119 -432 -233 -490 - YoY % 175.42% -5,687.90% -31.93% 72.45% -85.41% 52.45% - Horiz. % -1,398.57% 1,854.49% 32.04% 24.29% 88.16% 47.55% 100.00%
Tax -1,779 -1,828 0 0 0 0 0 - YoY % 2.68% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.32% 100.00% - - - - -
NP 5,074 -10,915 -157 -119 -432 -233 -490 - YoY % 146.49% -6,852.23% -31.93% 72.45% -85.41% 52.45% - Horiz. % -1,035.51% 2,227.55% 32.04% 24.29% 88.16% 47.55% 100.00%
NP to SH 5,074 -10,915 -157 -119 -432 -231 -487 - YoY % 146.49% -6,852.23% -31.93% 72.45% -87.01% 52.57% - Horiz. % -1,041.89% 2,241.27% 32.24% 24.44% 88.71% 47.43% 100.00%
Tax Rate 25.96 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 20,800 14,367 275 483 795 640 822 79.91% YoY % 44.78% 5,124.36% -43.06% -39.25% 24.22% -22.14% - Horiz. % 2,530.41% 1,747.81% 33.45% 58.76% 96.72% 77.86% 100.00%
Net Worth 92,746 49,394 6,257 5,355 5,238 5,774 744 140.37% YoY % 87.77% 689.35% 16.85% 2.23% -9.30% 675.54% - Horiz. % 12,455.19% 6,633.33% 840.35% 719.14% 703.43% 775.54% 100.00%
Dividend 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,746 49,394 6,257 5,355 5,238 5,774 744 140.37% YoY % 87.77% 689.35% 16.85% 2.23% -9.30% 675.54% - Horiz. % 12,455.19% 6,633.33% 840.35% 719.14% 703.43% 775.54% 100.00%
NOSH 831,803 395,471 224,285 169,999 180,000 164,999 15,709 105.75% YoY % 110.33% 76.32% 31.93% -5.56% 9.09% 950.31% - Horiz. % 5,294.85% 2,517.37% 1,427.69% 1,082.14% 1,145.79% 1,050.31% 100.00%
Ratio Analysis 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 19.61 % -316.19 % -133.05 % -32.69 % -119.01 % -57.25 % -147.59 % - YoY % 106.20% -137.65% -307.01% 72.53% -107.88% 61.21% - Horiz. % -13.29% 214.24% 90.15% 22.15% 80.64% 38.79% 100.00%
ROE 5.47 % -22.10 % -2.51 % -2.22 % -8.25 % -4.00 % -65.40 % - YoY % 124.75% -780.48% -13.06% 73.09% -106.25% 93.88% - Horiz. % -8.36% 33.79% 3.84% 3.39% 12.61% 6.12% 100.00%
Per Share 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.11 0.87 0.05 0.21 0.20 0.25 2.11 7.31% YoY % 257.47% 1,640.00% -76.19% 5.00% -20.00% -88.15% - Horiz. % 147.39% 41.23% 2.37% 9.95% 9.48% 11.85% 100.00%
EPS 0.61 -2.76 -0.07 -0.07 -0.24 -0.14 -3.10 - YoY % 122.10% -3,842.86% 0.00% 70.83% -71.43% 95.48% - Horiz. % -19.68% 89.03% 2.26% 2.26% 7.74% 4.52% 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 0.1115 0.1249 0.0279 0.0315 0.0291 0.0350 0.0474 16.82% YoY % -10.73% 347.67% -11.43% 8.25% -16.86% -26.16% - Horiz. % 235.23% 263.50% 58.86% 66.46% 61.39% 73.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,987,880 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.52 0.07 0.00 0.01 0.01 0.01 0.01 105.08% YoY % 642.86% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 5,200.00% 700.00% 0.00% 100.00% 100.00% 100.00% 100.00%
EPS 0.10 -0.22 0.00 0.00 -0.01 0.00 -0.01 - YoY % 145.45% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -1,000.00% 2,200.00% -0.00% -0.00% 100.00% -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 0.0186 0.0099 0.0013 0.0011 0.0011 0.0012 0.0001 158.54% YoY % 87.88% 661.54% 18.18% 0.00% -8.33% 1,100.00% - Horiz. % 18,600.00% 9,900.00% 1,300.00% 1,100.00% 1,100.00% 1,200.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8200 0.1800 0.1800 0.1300 0.1050 0.0900 0.0800 -
P/RPS 26.36 20.62 342.13 60.71 52.07 36.49 3.79 42.27% YoY % 27.84% -93.97% 463.55% 16.59% 42.70% 862.80% - Horiz. % 695.51% 544.06% 9,027.18% 1,601.85% 1,373.88% 962.80% 100.00%
P/EPS 134.43 -6.52 -257.14 -185.71 -43.75 -64.29 -2.58 - YoY % 2,161.81% 97.46% -38.46% -324.48% 31.95% -2,391.86% - Horiz. % -5,210.46% 252.71% 9,966.67% 7,198.06% 1,695.74% 2,491.86% 100.00%
EY 0.74 -15.33 -0.39 -0.54 -2.29 -1.56 -38.75 - YoY % 104.83% -3,830.77% 27.78% 76.42% -46.79% 95.97% - Horiz. % -1.91% 39.56% 1.01% 1.39% 5.91% 4.03% 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 7.35 1.44 6.45 4.13 3.61 2.57 1.69 30.63% YoY % 410.42% -77.67% 56.17% 14.40% 40.47% 52.07% - Horiz. % 434.91% 85.21% 381.66% 244.38% 213.61% 152.07% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/17 30/08/16 26/02/16 27/02/15 27/02/14 27/02/13 27/02/12 -
Price 0.8350 0.2300 0.2150 0.1400 0.1200 0.0900 0.1000 -
P/RPS 26.84 26.35 408.66 65.38 59.50 36.49 4.73 37.10% YoY % 1.86% -93.55% 525.05% 9.88% 63.06% 671.46% - Horiz. % 567.44% 557.08% 8,639.75% 1,382.24% 1,257.93% 771.46% 100.00%
P/EPS 136.89 -8.33 -307.14 -200.00 -50.00 -64.29 -3.23 - YoY % 1,743.34% 97.29% -53.57% -300.00% 22.23% -1,890.40% - Horiz. % -4,238.08% 257.89% 9,508.98% 6,191.95% 1,547.99% 1,990.40% 100.00%
EY 0.73 -12.00 -0.33 -0.50 -2.00 -1.56 -31.00 - YoY % 106.08% -3,536.36% 34.00% 75.00% -28.21% 94.97% - Horiz. % -2.35% 38.71% 1.06% 1.61% 6.45% 5.03% 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 7.49 1.84 7.71 4.44 4.12 2.57 2.11 25.90% YoY % 307.07% -76.13% 73.65% 7.77% 60.31% 21.80% - Horiz. % 354.98% 87.20% 365.40% 210.43% 195.26% 121.80% 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 
