Highlights

[LAMBO] YoY TTM Result on 2014-12-31 [#2]

Stock [LAMBO]: LAMBO GROUP BERHAD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     8.52%    YoY -     -59.47%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 47,527 8,040 1,314 1,460 1,161 1,108 1,583 85.59%
  YoY % 491.13% 511.87% -10.00% 25.75% 4.78% -30.01% -
  Horiz. % 3,002.34% 507.90% 83.01% 92.23% 73.34% 69.99% 100.00%
PBT 21,112 -6,395 -1,269 -3,360 -2,108 -2,190 -1,987 -
  YoY % 430.13% -403.94% 62.23% -59.39% 3.74% -10.22% -
  Horiz. % -1,062.51% 321.84% 63.87% 169.10% 106.09% 110.22% 100.00%
Tax -5,316 -1,828 0 0 0 -14 78 -
  YoY % -190.81% 0.00% 0.00% 0.00% 0.00% -117.95% -
  Horiz. % -6,815.38% -2,343.59% 0.00% 0.00% 0.00% -17.95% 100.00%
NP 15,796 -8,223 -1,269 -3,360 -2,108 -2,204 -1,909 -
  YoY % 292.10% -547.99% 62.23% -59.39% 4.36% -15.45% -
  Horiz. % -827.45% 430.75% 66.47% 176.01% 110.42% 115.45% 100.00%
NP to SH 15,796 -8,223 -1,281 -3,360 -2,107 -2,172 -1,836 -
  YoY % 292.10% -541.92% 61.87% -59.47% 2.99% -18.30% -
  Horiz. % -860.35% 447.88% 69.77% 183.01% 114.76% 118.30% 100.00%
Tax Rate 25.18 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 31,731 16,263 2,583 4,820 3,269 3,312 3,492 49.35%
  YoY % 95.11% 529.62% -46.41% 47.45% -1.30% -5.15% -
  Horiz. % 908.68% 465.72% 73.97% 138.03% 93.61% 94.85% 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 0 0 0 0 0 0 0 -
  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 33.24 % -102.28 % -96.58 % -230.14 % -181.57 % -198.92 % -120.59 % -
  YoY % 132.50% -5.90% 58.03% -26.75% 8.72% -64.96% -
  Horiz. % -27.56% 84.82% 80.09% 190.85% 150.57% 164.96% 100.00%
ROE 17.03 % -16.65 % -20.47 % -62.75 % -40.23 % -37.61 % -246.56 % -
  YoY % 202.28% 18.66% 67.38% -55.98% -6.97% 84.75% -
  Horiz. % -6.91% 6.75% 8.30% 25.45% 16.32% 15.25% 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 5.71 2.03 0.59 0.86 0.65 0.67 10.08 -9.82%
  YoY % 181.28% 244.07% -31.40% 32.31% -2.99% -93.35% -
  Horiz. % 56.65% 20.14% 5.85% 8.53% 6.45% 6.65% 100.00%
EPS 1.90 -2.08 -0.57 -1.98 -1.17 -1.32 -11.69 -
  YoY % 191.35% -264.91% 71.21% -69.23% 11.36% 88.71% -
  Horiz. % -16.25% 17.79% 4.88% 16.94% 10.01% 11.29% 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 - 1,197,091
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.97 0.67 0.11 0.12 0.10 0.09 0.13 86.17%
  YoY % 492.54% 509.09% -8.33% 20.00% 11.11% -30.77% -
  Horiz. % 3,053.85% 515.38% 84.62% 92.31% 76.92% 69.23% 100.00%
EPS 1.32 -0.69 -0.11 -0.28 -0.18 -0.18 -0.15 -
  YoY % 291.30% -527.27% 60.71% -55.56% 0.00% -20.00% -
  Horiz. % -880.00% 460.00% 73.33% 186.67% 120.00% 120.00% 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 0.0775 0.0413 0.0052 0.0045 0.0044 0.0048 0.0006 141.96%
  YoY % 87.65% 694.23% 15.56% 2.27% -8.33% 700.00% -
  Horiz. % 12,916.67% 6,883.33% 866.67% 750.00% 733.33% 800.00% 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 14.35 8.85 30.72 15.14 16.28 13.40 0.79 69.39%
  YoY % 62.15% -71.19% 102.91% -7.00% 21.49% 1,596.20% -
  Horiz. % 1,816.46% 1,120.25% 3,888.61% 1,916.46% 2,060.76% 1,696.20% 100.00%
P/EPS 43.18 -8.66 -31.52 -6.58 -8.97 -6.84 -0.68 -
  YoY % 598.61% 72.53% -379.03% 26.64% -31.14% -905.88% -
  Horiz. % -6,350.00% 1,273.53% 4,635.29% 967.65% 1,319.12% 1,005.88% 100.00%
EY 2.32 -11.55 -3.17 -15.20 -11.15 -14.63 -146.09 -
  YoY % 120.09% -264.35% 79.14% -36.32% 23.79% 89.99% -
  Horiz. % -1.59% 7.91% 2.17% 10.40% 7.63% 10.01% 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 14.61 11.31 36.70 16.30 18.60 13.40 0.99 63.12%
  YoY % 29.18% -69.18% 125.15% -12.37% 38.81% 1,253.54% -
  Horiz. % 1,475.76% 1,142.42% 3,707.07% 1,646.46% 1,878.79% 1,353.54% 100.00%
P/EPS 43.97 -11.06 -37.64 -7.08 -10.25 -6.84 -0.86 -
  YoY % 497.56% 70.62% -431.64% 30.93% -49.85% -695.35% -
  Horiz. % -5,112.79% 1,286.05% 4,376.74% 823.26% 1,191.86% 795.35% 100.00%
EY 2.27 -9.04 -2.66 -14.12 -9.75 -14.63 -116.87 -
  YoY % 125.11% -239.85% 81.16% -44.82% 33.36% 87.48% -
  Horiz. % -1.94% 7.74% 2.28% 12.08% 8.34% 12.52% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS