[LAMBO] YoY Quarter Result on 2013-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,937 313 139 283 140 536 1,429 20.99% YoY % 1,477.32% 125.18% -50.88% 102.14% -73.88% -62.49% - Horiz. % 345.49% 21.90% 9.73% 19.80% 9.80% 37.51% 100.00%
PBT 4,724 -152 -573 -629 -496 -450 -255 - YoY % 3,207.90% 73.47% 8.90% -26.81% -10.22% -76.47% - Horiz. % -1,852.55% 59.61% 224.71% 246.67% 194.51% 176.47% 100.00%
Tax -1,183 0 0 0 4 16 -8 115.52% YoY % 0.00% 0.00% 0.00% 0.00% -75.00% 300.00% - Horiz. % 14,787.50% -0.00% -0.00% -0.00% -50.00% -200.00% 100.00%
NP 3,541 -152 -573 -629 -492 -434 -263 - YoY % 2,429.61% 73.47% 8.90% -27.85% -13.36% -65.02% - Horiz. % -1,346.39% 57.79% 217.87% 239.16% 187.07% 165.02% 100.00%
NP to SH 3,541 -152 -573 -628 -487 -417 -236 - YoY % 2,429.61% 73.47% 8.76% -28.95% -16.79% -76.69% - Horiz. % -1,500.42% 64.41% 242.80% 266.10% 206.36% 176.69% 100.00%
Tax Rate 25.04 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Total Cost 1,396 465 712 912 632 970 1,692 -2.91% YoY % 200.22% -34.69% -21.93% 44.30% -34.85% -42.67% - Horiz. % 82.51% 27.48% 42.08% 53.90% 37.35% 57.33% 100.00%
Net Worth 53,778 6,687 3,995 6,803 6,975 8,664 993 84.68% YoY % 704.11% 67.39% -41.27% -2.46% -19.50% 772.27% - Horiz. % 5,414.10% 673.30% 402.24% 684.91% 702.21% 872.27% 100.00%
Dividend 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 53,778 6,687 3,995 6,803 6,975 8,664 993 84.68% YoY % 704.11% 67.39% -41.27% -2.46% -19.50% 772.27% - Horiz. % 5,414.10% 673.30% 402.24% 684.91% 702.21% 872.27% 100.00%
NOSH 442,624 217,142 154,864 174,444 157,096 154,444 17,611 64.13% YoY % 103.84% 40.21% -11.22% 11.04% 1.72% 776.93% - Horiz. % 2,513.21% 1,232.93% 879.32% 990.49% 891.99% 876.93% 100.00%
Ratio Analysis 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 71.72 % -48.56 % -412.23 % -222.26 % -351.43 % -80.97 % -18.40 % - YoY % 247.69% 88.22% -85.47% 36.76% -334.02% -340.05% - Horiz. % -389.78% 263.91% 2,240.38% 1,207.93% 1,909.95% 440.05% 100.00%
ROE 6.58 % -2.27 % -14.34 % -9.23 % -6.98 % -4.81 % -23.76 % - YoY % 389.87% 84.17% -55.36% -32.23% -45.11% 79.76% - Horiz. % -27.69% 9.55% 60.35% 38.85% 29.38% 20.24% 100.00%
Per Share 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.12 0.14 0.09 0.16 0.09 0.35 8.11 -26.23% YoY % 700.00% 55.56% -43.75% 77.78% -74.29% -95.68% - Horiz. % 13.81% 1.73% 1.11% 1.97% 1.11% 4.32% 100.00%
EPS 0.80 -0.07 -0.37 -0.36 -0.31 -0.27 -1.34 - YoY % 1,242.86% 81.08% -2.78% -16.13% -14.81% 79.85% - Horiz. % -59.70% 5.22% 27.61% 26.87% 23.13% 20.15% 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 0.1215 0.0308 0.0258 0.0390 0.0444 0.0561 0.0564 12.52% YoY % 294.48% 19.38% -33.85% -12.16% -20.86% -0.53% - Horiz. % 215.43% 54.61% 45.74% 69.15% 78.72% 99.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,275,316 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.12 0.01 0.00 0.01 0.00 0.01 0.03 23.74% YoY % 1,100.00% 0.00% 0.00% 0.00% 0.00% -66.67% - Horiz. % 400.00% 33.33% 0.00% 33.33% 0.00% 33.33% 100.00%
EPS 0.08 0.00 -0.01 -0.01 -0.01 -0.01 -0.01 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -800.00% -0.00% 100.00% 100.00% 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 0.0126 0.0016 0.0009 0.0016 0.0016 0.0020 0.0002 89.03% YoY % 687.50% 77.78% -43.75% 0.00% -20.00% 900.00% - Horiz. % 6,300.00% 800.00% 450.00% 800.00% 800.00% 1,000.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.1900 0.1600 0.1500 0.1000 0.1000 0.0900 0.1900 -
P/RPS 17.03 111.00 167.12 61.64 112.21 25.93 2.34 35.67% YoY % -84.66% -33.58% 171.12% -45.07% 332.74% 1,008.12% - Horiz. % 727.78% 4,743.59% 7,141.88% 2,634.19% 4,795.30% 1,108.12% 100.00%
P/EPS 23.75 -228.57 -40.54 -27.78 -32.26 -33.33 -14.18 - YoY % 110.39% -463.81% -45.93% 13.89% 3.21% -135.05% - Horiz. % -167.49% 1,611.92% 285.90% 195.91% 227.50% 235.05% 100.00%
EY 4.21 -0.44 -2.47 -3.60 -3.10 -3.00 -7.05 - YoY % 1,056.82% 82.19% 31.39% -16.13% -3.33% 57.45% - Horiz. % -59.72% 6.24% 35.04% 51.06% 43.97% 42.55% 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 1.56 5.19 5.81 2.56 2.25 1.60 3.37 -11.16% YoY % -69.94% -10.67% 126.95% 13.78% 40.62% -52.52% - Horiz. % 46.29% 154.01% 172.40% 75.96% 66.77% 47.48% 100.00%
Price Multiplier on Announcement Date 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 22/11/16 01/06/15 30/05/14 28/05/13 29/05/12 31/05/11 27/05/10 -
Price 0.2800 0.1800 0.1600 0.0900 0.0900 0.0900 0.1000 -
P/RPS 25.10 124.87 178.26 55.48 100.99 25.93 1.23 58.96% YoY % -79.90% -29.95% 221.30% -45.06% 289.47% 2,008.13% - Horiz. % 2,040.65% 10,152.03% 14,492.68% 4,510.57% 8,210.57% 2,108.13% 100.00%
P/EPS 35.00 -257.14 -43.24 -25.00 -29.03 -33.33 -7.46 - YoY % 113.61% -494.68% -72.96% 13.88% 12.90% -346.78% - Horiz. % -469.17% 3,446.92% 579.62% 335.12% 389.14% 446.78% 100.00%
EY 2.86 -0.39 -2.31 -4.00 -3.44 -3.00 -13.40 - YoY % 833.33% 83.12% 42.25% -16.28% -14.67% 77.61% - Horiz. % -21.34% 2.91% 17.24% 29.85% 25.67% 22.39% 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 2.30 5.84 6.20 2.31 2.03 1.60 1.77 4.11% YoY % -60.62% -5.81% 168.40% 13.79% 26.87% -9.60% - Horiz. % 129.94% 329.94% 350.28% 130.51% 114.69% 90.40% 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 Results for 3rd Quarter.pdf 
