[LAMBO] YoY Quarter Result on 2019-05-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
Revenue 813 2,240 25,639 0 24,608 342 - 21.20% YoY % -63.71% -91.26% 0.00% 0.00% 7,095.32% - - Horiz. % 237.72% 654.97% 7,496.78% 0.00% 7,195.32% 100.00% -
PBT -212 1,241 5,420 0 5,316 3 - - YoY % -117.08% -77.10% 0.00% 0.00% 177,100.00% - - Horiz. % -7,066.67% 41,366.66% 180,666.66% 0.00% 177,200.00% 100.00% -
Tax -257 -571 -1,607 0 -1,536 0 - - YoY % 54.99% 64.47% 0.00% 0.00% 0.00% - - Horiz. % 16.73% 37.17% 104.62% -0.00% 100.00% - -
NP -469 670 3,813 0 3,780 3 - - YoY % -170.00% -82.43% 0.00% 0.00% 125,900.00% - - Horiz. % -15,633.33% 22,333.33% 127,100.00% 0.00% 126,000.00% 100.00% -
NP to SH -467 677 3,816 0 3,797 3 - - YoY % -168.98% -82.26% 0.00% 0.00% 126,466.66% - - Horiz. % -15,566.67% 22,566.67% 127,200.00% 0.00% 126,566.66% 100.00% -
Tax Rate - % 46.01 % 29.65 % - % 28.89 % - % - % - YoY % 0.00% 55.18% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 159.26% 102.63% 0.00% 100.00% - -
Total Cost 1,282 1,570 21,826 0 20,828 339 - 34.36% YoY % -18.34% -92.81% 0.00% 0.00% 6,043.95% - - Horiz. % 378.17% 463.13% 6,438.35% 0.00% 6,143.95% 100.00% -
Net Worth 126,721 122,929 120,694 115,237 114,594 6,316 - 94.61% YoY % 3.08% 1.85% 4.74% 0.56% 1,714.27% - - Horiz. % 2,006.25% 1,946.23% 1,910.84% 1,824.44% 1,814.27% 100.00% -
Dividend 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
Net Worth 126,721 122,929 120,694 115,237 114,594 6,316 - 94.61% YoY % 3.08% 1.85% 4.74% 0.56% 1,714.27% - - Horiz. % 2,006.25% 1,946.23% 1,910.84% 1,824.44% 1,814.27% 100.00% -
NOSH 2,101,510 2,101,358 2,099,039 2,099,039 1,869,404 211,956 - 66.42% YoY % 0.01% 0.11% 0.00% 12.28% 781.98% - - Horiz. % 991.48% 991.41% 990.32% 990.32% 881.98% 100.00% -
Ratio Analysis 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
NP Margin -57.69 % 29.91 % 14.87 % - % 15.36 % 0.88 % - % - YoY % -292.88% 101.14% 0.00% 0.00% 1,645.45% - - Horiz. % -6,555.68% 3,398.86% 1,689.77% 0.00% 1,745.45% 100.00% -
ROE -0.37 % 0.55 % 3.16 % - % 3.31 % 0.05 % - % - YoY % -167.27% -82.59% 0.00% 0.00% 6,520.00% - - Horiz. % -740.00% 1,100.00% 6,320.00% 0.00% 6,620.00% 100.00% -
Per Share 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
RPS 0.04 0.11 1.22 - 1.32 0.16 - -26.49% YoY % -63.64% -90.98% 0.00% 0.00% 725.00% - - Horiz. % 25.00% 68.75% 762.50% 0.00% 825.00% 100.00% -
EPS -0.02 0.03 0.18 0.00 0.20 0.00 - - YoY % -166.67% -83.33% 0.00% 0.00% 0.00% - - Horiz. % -10.00% 15.00% 90.00% 0.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0603 0.0585 0.0575 0.0549 0.0613 0.0298 - 16.94% YoY % 3.08% 1.74% 4.74% -10.44% 105.70% - - Horiz. % 202.35% 196.31% 192.95% 184.23% 205.70% 100.00% -
Adjusted Per Share Value based on latest NOSH - 4,275,316 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
RPS 0.02 0.05 0.60 - 0.58 0.01 - 16.64% YoY % -60.00% -91.67% 0.00% 0.00% 5,700.00% - - Horiz. % 200.00% 500.00% 6,000.00% 0.00% 5,800.00% 100.00% -
EPS -0.01 0.02 0.09 0.00 0.09 0.00 - - YoY % -150.00% -77.78% 0.00% 0.00% 0.00% - - Horiz. % -11.11% 22.22% 100.00% 0.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0296 0.0288 0.0282 0.0270 0.0268 0.0015 - 93.89% YoY % 2.78% 2.13% 4.44% 0.75% 1,686.67% - - Horiz. % 1,973.33% 1,920.00% 1,880.00% 1,800.00% 1,786.67% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
Date 31/03/20 31/12/19 29/03/19 31/05/19 31/12/18 30/09/15 - -
Price 0.0100 0.0400 0.1500 0.0600 0.1200 0.2200 - -
P/RPS 25.85 37.52 12.28 0.00 9.12 136.35 - -30.87% YoY % -31.10% 205.54% 0.00% 0.00% -93.31% - - Horiz. % 18.96% 27.52% 9.01% 0.00% 6.69% 100.00% -
P/EPS -45.00 124.16 82.51 0.00 59.08 15,543.48 - - YoY % -136.24% 50.48% 0.00% 0.00% -99.62% - - Horiz. % -0.29% 0.80% 0.53% 0.00% 0.38% 100.00% -
EY -2.22 0.81 1.21 0.00 1.69 0.01 - - YoY % -374.07% -33.06% 0.00% 0.00% 16,800.00% - - Horiz. % -22,200.00% 8,100.00% 12,100.00% 0.00% 16,900.00% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.17 0.68 2.61 1.09 1.96 7.38 - -56.71% YoY % -75.00% -73.95% 139.45% -44.39% -73.44% - - Horiz. % 2.30% 9.21% 35.37% 14.77% 26.56% 100.00% -
Price Multiplier on Announcement Date 31/03/20 31/12/19 31/03/19 31/05/19 31/12/18 30/09/15 - CAGR
Date 26/06/20 28/02/20 30/05/19 - 28/02/19 20/11/15 - -
Price 0.0200 0.0300 0.0600 0.0000 0.1350 0.5200 - -
P/RPS 51.70 28.14 4.91 0.00 10.26 322.27 - -33.39% YoY % 83.72% 473.12% 0.00% 0.00% -96.82% - - Horiz. % 16.04% 8.73% 1.52% 0.00% 3.18% 100.00% -
P/EPS -90.00 93.12 33.00 0.00 66.47 36,739.13 - - YoY % -196.65% 182.18% 0.00% 0.00% -99.82% - - Horiz. % -0.24% 0.25% 0.09% 0.00% 0.18% 100.00% -
EY -1.11 1.07 3.03 0.00 1.50 0.00 - - YoY % -203.74% -64.69% 0.00% 0.00% 0.00% - - Horiz. % -74.00% 71.33% 202.00% 0.00% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.33 0.51 1.04 0.00 2.20 17.45 - -58.56% YoY % -35.29% -50.96% 0.00% 0.00% -87.39% - - Horiz. % 1.89% 2.92% 5.96% 0.00% 12.61% 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
LAMBO 2020 - 6th Quarter Report.pdf 
