[LAMBO] YoY Quarter Result on 2014-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 22,011 4,937 313 139 283 140 536 77.00% YoY % 345.84% 1,477.32% 125.18% -50.88% 102.14% -73.88% - Horiz. % 4,106.53% 921.08% 58.40% 25.93% 52.80% 26.12% 100.00%
PBT 6,711 4,724 -152 -573 -629 -496 -450 - YoY % 42.06% 3,207.90% 73.47% 8.90% -26.81% -10.22% - Horiz. % -1,491.33% -1,049.78% 33.78% 127.33% 139.78% 110.22% 100.00%
Tax -1,696 -1,183 0 0 0 4 16 - YoY % -43.36% 0.00% 0.00% 0.00% 0.00% -75.00% - Horiz. % -10,600.00% -7,393.75% 0.00% 0.00% 0.00% 25.00% 100.00%
NP 5,015 3,541 -152 -573 -629 -492 -434 - YoY % 41.63% 2,429.61% 73.47% 8.90% -27.85% -13.36% - Horiz. % -1,155.53% -815.90% 35.02% 132.03% 144.93% 113.36% 100.00%
NP to SH 5,015 3,541 -152 -573 -628 -487 -417 - YoY % 41.63% 2,429.61% 73.47% 8.76% -28.95% -16.79% - Horiz. % -1,202.64% -849.16% 36.45% 137.41% 150.60% 116.79% 100.00%
Tax Rate 25.27 % 25.04 % - % - % - % - % - % - YoY % 0.92% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.92% 100.00% - - - - -
Total Cost 16,996 1,396 465 712 912 632 970 55.28% YoY % 1,117.48% 200.22% -34.69% -21.93% 44.30% -34.85% - Horiz. % 1,752.17% 143.92% 47.94% 73.40% 94.02% 65.15% 100.00%
Net Worth 97,669 53,778 6,687 3,995 6,803 6,975 8,664 45.10% YoY % 81.61% 704.11% 67.39% -41.27% -2.46% -19.50% - Horiz. % 1,127.26% 620.69% 77.19% 46.11% 78.52% 80.50% 100.00%
Dividend 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 97,669 53,778 6,687 3,995 6,803 6,975 8,664 45.10% YoY % 81.61% 704.11% 67.39% -41.27% -2.46% -19.50% - Horiz. % 1,127.26% 620.69% 77.19% 46.11% 78.52% 80.50% 100.00%
NOSH 832,649 442,624 217,142 154,864 174,444 157,096 154,444 29.55% YoY % 88.12% 103.84% 40.21% -11.22% 11.04% 1.72% - Horiz. % 539.13% 286.59% 140.60% 100.27% 112.95% 101.72% 100.00%
Ratio Analysis 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 22.78 % 71.72 % -48.56 % -412.23 % -222.26 % -351.43 % -80.97 % - YoY % -68.24% 247.69% 88.22% -85.47% 36.76% -334.02% - Horiz. % -28.13% -88.58% 59.97% 509.11% 274.50% 434.02% 100.00%
ROE 5.13 % 6.58 % -2.27 % -14.34 % -9.23 % -6.98 % -4.81 % - YoY % -22.04% 389.87% 84.17% -55.36% -32.23% -45.11% - Horiz. % -106.65% -136.80% 47.19% 298.13% 191.89% 145.11% 100.00%
Per Share 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.64 1.12 0.14 0.09 0.16 0.09 0.35 36.42% YoY % 135.71% 700.00% 55.56% -43.75% 77.78% -74.29% - Horiz. % 754.29% 320.00% 40.00% 25.71% 45.71% 25.71% 100.00%
EPS 0.60 0.80 -0.07 -0.37 -0.36 -0.31 -0.27 - YoY % -25.00% 1,242.86% 81.08% -2.78% -16.13% -14.81% - Horiz. % -222.22% -296.30% 25.93% 137.04% 133.33% 114.81% 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 0.1173 0.1215 0.0308 0.0258 0.0390 0.0444 0.0561 12.00% YoY % -3.46% 294.48% 19.38% -33.85% -12.16% -20.86% - Horiz. % 209.09% 216.58% 54.90% 45.99% 69.52% 79.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,197,091 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.84 0.41 0.03 0.01 0.02 0.01 0.04 80.11% YoY % 348.78% 1,266.67% 200.00% -50.00% 100.00% -75.00% - Horiz. % 4,600.00% 1,025.00% 75.00% 25.00% 50.00% 25.00% 100.00%
EPS 0.42 0.30 -0.01 -0.05 -0.05 -0.04 -0.03 - YoY % 40.00% 3,100.00% 80.00% 0.00% -25.00% -33.33% - Horiz. % -1,400.00% -1,000.00% 33.33% 166.67% 166.67% 133.33% 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 0.0816 0.0449 0.0056 0.0033 0.0057 0.0058 0.0072 45.22% YoY % 81.74% 701.79% 69.70% -42.11% -1.72% -19.44% - Horiz. % 1,133.33% 623.61% 77.78% 45.83% 79.17% 80.56% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6850 0.1900 0.1600 0.1500 0.1000 0.1000 0.0900 -
P/RPS 25.91 17.03 111.00 167.12 61.64 112.21 25.93 -0.01% YoY % 52.14% -84.66% -33.58% 171.12% -45.07% 332.74% - Horiz. % 99.92% 65.68% 428.08% 644.50% 237.72% 432.74% 100.00%
P/EPS 113.73 23.75 -228.57 -40.54 -27.78 -32.26 -33.33 - YoY % 378.86% 110.39% -463.81% -45.93% 13.89% 3.21% - Horiz. % -341.22% -71.26% 685.78% 121.63% 83.35% 96.79% 100.00%
EY 0.88 4.21 -0.44 -2.47 -3.60 -3.10 -3.00 - YoY % -79.10% 1,056.82% 82.19% 31.39% -16.13% -3.33% - Horiz. % -29.33% -140.33% 14.67% 82.33% 120.00% 103.33% 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 5.84 1.56 5.19 5.81 2.56 2.25 1.60 22.02% YoY % 274.36% -69.94% -10.67% 126.95% 13.78% 40.62% - Horiz. % 365.00% 97.50% 324.38% 363.12% 160.00% 140.62% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 29/05/12 31/05/11 -
Price 0.6000 0.2800 0.1800 0.1600 0.0900 0.0900 0.0900 -
P/RPS 22.70 25.10 124.87 178.26 55.48 100.99 25.93 -2.02% YoY % -9.56% -79.90% -29.95% 221.30% -45.06% 289.47% - Horiz. % 87.54% 96.80% 481.57% 687.47% 213.96% 389.47% 100.00%
P/EPS 99.62 35.00 -257.14 -43.24 -25.00 -29.03 -33.33 - YoY % 184.63% 113.61% -494.68% -72.96% 13.88% 12.90% - Horiz. % -298.89% -105.01% 771.50% 129.73% 75.01% 87.10% 100.00%
EY 1.00 2.86 -0.39 -2.31 -4.00 -3.44 -3.00 - YoY % -65.03% 833.33% 83.12% 42.25% -16.28% -14.67% - Horiz. % -33.33% -95.33% 13.00% 77.00% 133.33% 114.67% 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 5.12 2.30 5.84 6.20 2.31 2.03 1.60 19.57% YoY % 122.61% -60.62% -5.81% 168.40% 13.79% 26.87% - Horiz. % 320.00% 143.75% 365.00% 387.50% 144.37% 126.87% 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 3rd Quarter Results_Final.pdf 
