[LAMBO] YoY TTM Result on 2015-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 104,516 89,872 47,527 1,314 1,460 1,161 1,108 101.31% YoY % 16.29% 89.10% 3,516.97% -10.00% 25.75% 4.78% - Horiz. % 9,432.85% 8,111.19% 4,289.44% 118.59% 131.77% 104.78% 100.00%
PBT 23,081 25,036 21,112 -1,269 -3,360 -2,108 -2,190 - YoY % -7.81% 18.59% 1,763.67% 62.23% -59.39% 3.74% - Horiz. % -1,053.93% -1,143.20% -964.02% 57.95% 153.42% 96.26% 100.00%
Tax -6,607 -6,447 -5,316 0 0 0 -14 157.90% YoY % -2.48% -21.28% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47,192.86% 46,050.00% 37,971.43% -0.00% -0.00% -0.00% 100.00%
NP 16,474 18,589 15,796 -1,269 -3,360 -2,108 -2,204 - YoY % -11.38% 17.68% 1,344.76% 62.23% -59.39% 4.36% - Horiz. % -747.46% -843.42% -716.70% 57.58% 152.45% 95.64% 100.00%
NP to SH 16,518 18,605 15,796 -1,281 -3,360 -2,107 -2,172 - YoY % -11.22% 17.78% 1,333.10% 61.87% -59.47% 2.99% - Horiz. % -760.50% -856.58% -727.26% 58.98% 154.70% 97.01% 100.00%
Tax Rate 28.63 % 25.75 % 25.18 % - % - % - % - % - YoY % 11.18% 2.26% 0.00% 0.00% 0.00% 0.00% - Horiz. % 113.70% 102.26% 100.00% - - - -
Total Cost 88,042 71,283 31,731 2,583 4,820 3,269 3,312 65.66% YoY % 23.51% 124.65% 1,128.46% -46.41% 47.45% -1.30% - Horiz. % 2,658.27% 2,152.26% 958.06% 77.99% 145.53% 98.70% 100.00%
Net Worth 124,144 107,777 92,746 6,257 5,355 5,238 5,774 60.33% YoY % 15.19% 16.21% 1,382.14% 16.85% 2.23% -9.30% - Horiz. % 2,149.69% 1,866.28% 1,605.99% 108.36% 92.73% 90.70% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 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 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 124,144 107,777 92,746 6,257 5,355 5,238 5,774 60.33% YoY % 15.19% 16.21% 1,382.14% 16.85% 2.23% -9.30% - Horiz. % 2,149.69% 1,866.28% 1,605.99% 108.36% 92.73% 90.70% 100.00%
NOSH 2,100,587 1,645,464 831,803 224,285 169,999 180,000 164,999 47.92% YoY % 27.66% 97.82% 270.87% 31.93% -5.56% 9.09% - Horiz. % 1,273.08% 997.25% 504.12% 135.93% 103.03% 109.09% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.76 % 20.68 % 33.24 % -96.58 % -230.14 % -181.57 % -198.92 % - YoY % -23.79% -37.79% 134.42% 58.03% -26.75% 8.72% - Horiz. % -7.92% -10.40% -16.71% 48.55% 115.69% 91.28% 100.00%
ROE 13.31 % 17.26 % 17.03 % -20.47 % -62.75 % -40.23 % -37.61 % - YoY % -22.89% 1.35% 183.19% 67.38% -55.98% -6.97% - Horiz. % -35.39% -45.89% -45.28% 54.43% 166.84% 106.97% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.98 5.46 5.71 0.59 0.86 0.65 0.67 36.16% YoY % -8.79% -4.38% 867.80% -31.40% 32.31% -2.99% - Horiz. % 743.28% 814.93% 852.24% 88.06% 128.36% 97.01% 100.00%
EPS 0.79 1.13 1.90 -0.57 -1.98 -1.17 -1.32 - YoY % -30.09% -40.53% 433.33% 71.21% -69.23% 11.36% - Horiz. % -59.85% -85.61% -143.94% 43.18% 150.00% 88.64% 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 0.0591 0.0655 0.1115 0.0279 0.0315 0.0291 0.0350 8.40% YoY % -9.77% -41.26% 299.64% -11.43% 8.25% -16.86% - Horiz. % 168.86% 187.14% 318.57% 79.71% 90.00% 83.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,197,091 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.73 7.51 3.97 0.11 0.12 0.10 0.09 102.17% YoY % 16.24% 89.17% 3,509.09% -8.33% 20.00% 11.11% - Horiz. % 9,700.00% 8,344.44% 4,411.11% 122.22% 133.33% 111.11% 100.00%
EPS 1.38 1.55 1.32 -0.11 -0.28 -0.18 -0.18 - YoY % -10.97% 17.42% 1,300.00% 60.71% -55.56% 0.00% - Horiz. % -766.67% -861.11% -733.33% 61.11% 155.56% 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 0.1037 0.0900 0.0775 0.0052 0.0045 0.0044 0.0048 60.46% YoY % 15.22% 16.13% 1,390.38% 15.56% 2.27% -8.33% - Horiz. % 2,160.42% 1,875.00% 1,614.58% 108.33% 93.75% 91.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.0650 0.1450 0.8200 0.1800 0.1300 0.1050 0.0900 -
P/RPS 1.31 2.65 14.35 30.72 15.14 16.28 13.40 -30.08% YoY % -50.57% -81.53% -53.29% 102.91% -7.00% 21.49% - Horiz. % 9.78% 19.78% 107.09% 229.25% 112.99% 121.49% 100.00%
P/EPS 8.27 12.82 43.18 -31.52 -6.58 -8.97 -6.84 - YoY % -35.49% -70.31% 236.99% -379.03% 26.64% -31.14% - Horiz. % -120.91% -187.43% -631.29% 460.82% 96.20% 131.14% 100.00%
EY 12.10 7.80 2.32 -3.17 -15.20 -11.15 -14.63 - YoY % 55.13% 236.21% 173.19% 79.14% -36.32% 23.79% - Horiz. % -82.71% -53.32% -15.86% 21.67% 103.90% 76.21% 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 1.10 2.21 7.35 6.45 4.13 3.61 2.57 -12.24% YoY % -50.23% -69.93% 13.95% 56.17% 14.40% 40.47% - Horiz. % 42.80% 85.99% 285.99% 250.97% 160.70% 140.47% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/08/19 28/08/18 30/08/17 26/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.0500 0.1400 0.8350 0.2150 0.1400 0.1200 0.0900 -
P/RPS 1.00 2.56 14.61 36.70 16.30 18.60 13.40 -32.92% YoY % -60.94% -82.48% -60.19% 125.15% -12.37% 38.81% - Horiz. % 7.46% 19.10% 109.03% 273.88% 121.64% 138.81% 100.00%
P/EPS 6.36 12.38 43.97 -37.64 -7.08 -10.25 -6.84 - YoY % -48.63% -71.84% 216.82% -431.64% 30.93% -49.85% - Horiz. % -92.98% -180.99% -642.84% 550.29% 103.51% 149.85% 100.00%
EY 15.73 8.08 2.27 -2.66 -14.12 -9.75 -14.63 - YoY % 94.68% 255.95% 185.34% 81.16% -44.82% 33.36% - Horiz. % -107.52% -55.23% -15.52% 18.18% 96.51% 66.64% 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 0.85 2.14 7.49 7.71 4.44 4.12 2.57 -15.66% YoY % -60.28% -71.43% -2.85% 73.65% 7.77% 60.31% - Horiz. % 33.07% 83.27% 291.44% 300.00% 172.76% 160.31% 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
omedia2.pdf 
