[LAMBO] YoY Quarter Result on 2015-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 24,730 22,011 4,937 313 139 283 140 121.56% YoY % 12.35% 345.84% 1,477.32% 125.18% -50.88% 102.14% - Horiz. % 17,664.29% 15,722.14% 3,526.43% 223.57% 99.29% 202.14% 100.00%
PBT 6,135 6,711 4,724 -152 -573 -629 -496 - YoY % -8.58% 42.06% 3,207.90% 73.47% 8.90% -26.81% - Horiz. % -1,236.90% -1,353.02% -952.42% 30.65% 115.52% 126.81% 100.00%
Tax -1,656 -1,696 -1,183 0 0 0 4 - YoY % 2.36% -43.36% 0.00% 0.00% 0.00% 0.00% - Horiz. % -41,400.00% -42,400.00% -29,575.00% 0.00% 0.00% 0.00% 100.00%
NP 4,479 5,015 3,541 -152 -573 -629 -492 - YoY % -10.69% 41.63% 2,429.61% 73.47% 8.90% -27.85% - Horiz. % -910.37% -1,019.31% -719.72% 30.89% 116.46% 127.85% 100.00%
NP to SH 4,497 5,015 3,541 -152 -573 -628 -487 - YoY % -10.33% 41.63% 2,429.61% 73.47% 8.76% -28.95% - Horiz. % -923.41% -1,029.77% -727.10% 31.21% 117.66% 128.95% 100.00%
Tax Rate 26.99 % 25.27 % 25.04 % - % - % - % - % - YoY % 6.81% 0.92% 0.00% 0.00% 0.00% 0.00% - Horiz. % 107.79% 100.92% 100.00% - - - -
Total Cost 20,251 16,996 1,396 465 712 912 632 70.41% YoY % 19.15% 1,117.48% 200.22% -34.69% -21.93% 44.30% - Horiz. % 3,204.27% 2,689.24% 220.89% 73.58% 112.66% 144.30% 100.00%
Net Worth 110,761 97,669 53,778 6,687 3,995 6,803 6,975 52.98% YoY % 13.40% 81.61% 704.11% 67.39% -41.27% -2.46% - Horiz. % 1,587.96% 1,400.26% 771.01% 95.88% 57.28% 97.54% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 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 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 110,761 97,669 53,778 6,687 3,995 6,803 6,975 52.98% YoY % 13.40% 81.61% 704.11% 67.39% -41.27% -2.46% - Horiz. % 1,587.96% 1,400.26% 771.01% 95.88% 57.28% 97.54% 100.00%
NOSH 1,795,167 832,649 442,624 217,142 154,864 174,444 157,096 45.43% YoY % 115.60% 88.12% 103.84% 40.21% -11.22% 11.04% - Horiz. % 1,142.71% 530.02% 281.75% 138.22% 98.58% 111.04% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.11 % 22.78 % 71.72 % -48.56 % -412.23 % -222.26 % -351.43 % - YoY % -20.50% -68.24% 247.69% 88.22% -85.47% 36.76% - Horiz. % -5.15% -6.48% -20.41% 13.82% 117.30% 63.24% 100.00%
ROE 4.06 % 5.13 % 6.58 % -2.27 % -14.34 % -9.23 % -6.98 % - YoY % -20.86% -22.04% 389.87% 84.17% -55.36% -32.23% - Horiz. % -58.17% -73.50% -94.27% 32.52% 205.44% 132.23% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.38 2.64 1.12 0.14 0.09 0.16 0.09 52.16% YoY % -47.73% 135.71% 700.00% 55.56% -43.75% 77.78% - Horiz. % 1,533.33% 2,933.33% 1,244.44% 155.56% 100.00% 177.78% 100.00%
EPS 0.25 0.60 0.80 -0.07 -0.37 -0.36 -0.31 - YoY % -58.33% -25.00% 1,242.86% 81.08% -2.78% -16.13% - Horiz. % -80.65% -193.55% -258.06% 22.58% 119.35% 116.13% 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 0.0617 0.1173 0.1215 0.0308 0.0258 0.0390 0.0444 5.19% YoY % -47.40% -3.46% 294.48% 19.38% -33.85% -12.16% - Horiz. % 138.96% 264.19% 273.65% 69.37% 58.11% 87.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,075,316 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.61 0.54 0.12 0.01 0.00 0.01 0.00 - YoY % 12.96% 350.00% 1,100.00% 0.00% 0.00% 0.00% - Horiz. % 6,100.00% 5,400.00% 1,200.00% 100.00% 0.00% 100.00% -
EPS 0.11 0.12 0.09 0.00 -0.01 -0.02 -0.01 - YoY % -8.33% 33.33% 0.00% 0.00% 50.00% -100.00% - Horiz. % -1,100.00% -1,200.00% -900.00% -0.00% 100.00% 200.00% 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 0.0272 0.0240 0.0132 0.0016 0.0010 0.0017 0.0017 53.16% YoY % 13.33% 81.82% 725.00% 60.00% -41.18% 0.00% - Horiz. % 1,600.00% 1,411.76% 776.47% 94.12% 58.82% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.1500 0.6850 0.1900 0.1600 0.1500 0.1000 0.1000 -
P/RPS 10.89 25.91 17.03 111.00 167.12 61.64 112.21 -30.14% YoY % -57.97% 52.14% -84.66% -33.58% 171.12% -45.07% - Horiz. % 9.71% 23.09% 15.18% 98.92% 148.94% 54.93% 100.00%
P/EPS 59.88 113.73 23.75 -228.57 -40.54 -27.78 -32.26 - YoY % -47.35% 378.86% 110.39% -463.81% -45.93% 13.89% - Horiz. % -185.62% -352.54% -73.62% 708.52% 125.67% 86.11% 100.00%
EY 1.67 0.88 4.21 -0.44 -2.47 -3.60 -3.10 - YoY % 89.77% -79.10% 1,056.82% 82.19% 31.39% -16.13% - Horiz. % -53.87% -28.39% -135.81% 14.19% 79.68% 116.13% 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 2.43 5.84 1.56 5.19 5.81 2.56 2.25 1.19% YoY % -58.39% 274.36% -69.94% -10.67% 126.95% 13.78% - Horiz. % 108.00% 259.56% 69.33% 230.67% 258.22% 113.78% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/11/18 29/11/17 22/11/16 01/06/15 30/05/14 28/05/13 29/05/12 -
Price 0.1450 0.6000 0.2800 0.1800 0.1600 0.0900 0.0900 -
P/RPS 10.53 22.70 25.10 124.87 178.26 55.48 100.99 -29.36% YoY % -53.61% -9.56% -79.90% -29.95% 221.30% -45.06% - Horiz. % 10.43% 22.48% 24.85% 123.65% 176.51% 54.94% 100.00%
P/EPS 57.88 99.62 35.00 -257.14 -43.24 -25.00 -29.03 - YoY % -41.90% 184.63% 113.61% -494.68% -72.96% 13.88% - Horiz. % -199.38% -343.16% -120.56% 885.77% 148.95% 86.12% 100.00%
EY 1.73 1.00 2.86 -0.39 -2.31 -4.00 -3.44 - YoY % 73.00% -65.03% 833.33% 83.12% 42.25% -16.28% - Horiz. % -50.29% -29.07% -83.14% 11.34% 67.15% 116.28% 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 2.35 5.12 2.30 5.84 6.20 2.31 2.03 2.28% YoY % -54.10% 122.61% -60.62% -5.81% 168.40% 13.79% - Horiz. % 115.76% 252.22% 113.30% 287.68% 305.42% 113.79% 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 2015 - 3rd Quarter Report_Amended.pdf 
