[LAMBO] QoQ Annualized Quarter Result on 31-May-2020 [#4]

Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-May-2020 [#4]
Profit Trend
QoQ- -24.98%
YoY--%
View:
Show?
Annualized Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
Revenue 32,469 47,746 3,548 64,786 54,920 0 69,010 -47.66%
PBT -44,634 -40,096 100,780 10,988 12,516 0 16,161 -
Tax -221 -332 -656 -4,827 -4,287 0 -5,175 -93.33%
NP -44,856 -40,428 100,124 6,161 8,229 0 10,986 -
-
NP to SH -44,836 -40,408 100,144 6,190 8,250 0 11,010 -
-
Tax Rate - - 0.65% 43.93% 34.25% - 32.02% -
Total Cost 77,325 88,174 -96,576 58,625 46,691 0 58,024 27.96%
-
Net Worth 131,496 166,659 175,508 129,043 126,721 0 122,929 5.95%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
Net Worth 131,496 166,659 175,508 129,043 126,721 0 122,929 5.95%
NOSH 4,893,380 3,783,316 3,023,012 2,354,449 2,102,117 2,101,358 2,102,117 106.60%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
NP Margin -138.15% -84.67% 2,821.98% 9.51% 14.98% 0.00% 15.92% -
ROE -34.10% -24.25% 57.06% 4.80% 6.51% 0.00% 8.96% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
RPS 0.95 1.56 0.13 3.07 2.61 0.00 3.28 -65.49%
EPS -1.31 -1.32 3.76 0.29 0.39 0.00 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0543 0.0658 0.0612 0.0603 0.00 0.0585 -30.49%
Adjusted Per Share Value based on latest NOSH - 2,354,449
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
RPS 2.11 3.10 0.23 4.21 3.57 0.00 4.48 -47.61%
EPS -2.91 -2.62 6.50 0.40 0.54 0.00 0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0854 0.1082 0.1139 0.0838 0.0823 0.00 0.0798 5.99%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 31/03/20 28/02/20 31/12/19 -
Price 0.025 0.035 0.055 0.025 0.01 0.03 0.04 -
P/RPS 2.64 2.25 41.35 0.81 0.38 0.00 1.22 94.05%
P/EPS -1.91 -2.66 1.46 8.52 2.55 0.00 7.63 -
EY -52.24 -37.62 68.26 11.74 39.26 0.00 13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.84 0.41 0.17 0.00 0.68 -3.80%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 31/03/20 28/02/20 31/12/19 CAGR
Date 28/04/21 29/01/21 30/10/20 30/07/20 26/06/20 - 28/02/20 -
Price 0.02 0.03 0.03 0.05 0.02 0.00 0.03 -
P/RPS 2.11 1.93 22.55 1.63 0.77 0.00 0.91 105.91%
P/EPS -1.53 -2.28 0.80 17.03 5.09 0.00 5.73 -
EY -65.30 -43.89 125.15 5.87 19.63 0.00 17.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.46 0.82 0.33 0.00 0.51 1.68%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment