[LAMBO] QoQ TTM Result on 30-Jun-2015 [#4]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 57.16%
YoY- 65.83%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,129 1,314 1,560 1,745 1,634 1,460 1,459 131.02%
PBT 1,729 -1,269 -1,231 -1,247 -2,939 -3,360 -3,673 -
Tax 0 0 0 0 0 0 0 -
NP 1,729 -1,269 -1,231 -1,247 -2,939 -3,360 -3,673 -
-
NP to SH 1,717 -1,281 -1,243 -1,259 -2,939 -3,360 -3,673 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 3,400 2,583 2,791 2,992 4,573 4,820 5,132 -23.98%
-
Net Worth 47,944 6,257 6,316 5,722 6,687 5,355 4,238 403.20%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 47,944 6,257 6,316 5,722 6,687 5,355 4,238 403.20%
NOSH 312,747 224,285 211,956 211,956 217,142 169,999 130,000 79.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 33.71% -96.58% -78.91% -71.46% -179.87% -230.14% -251.75% -
ROE 3.58% -20.47% -19.68% -22.00% -43.94% -62.75% -86.67% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.64 0.59 0.74 0.82 0.75 0.86 1.12 28.91%
EPS 0.55 -0.57 -0.59 -0.59 -1.35 -1.98 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.0279 0.0298 0.027 0.0308 0.0315 0.0326 180.41%
Adjusted Per Share Value based on latest NOSH - 211,956
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.33 0.09 0.10 0.11 0.11 0.09 0.09 137.59%
EPS 0.11 -0.08 -0.08 -0.08 -0.19 -0.22 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0311 0.0041 0.0041 0.0037 0.0043 0.0035 0.0028 397.08%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.20 0.18 0.22 0.32 0.16 0.13 0.195 -
P/RPS 12.20 30.72 29.89 38.87 21.26 15.14 17.37 -20.96%
P/EPS 36.43 -31.52 -37.51 -53.87 -11.82 -6.58 -6.90 -
EY 2.75 -3.17 -2.67 -1.86 -8.46 -15.20 -14.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 6.45 7.38 11.85 5.19 4.13 5.98 -63.81%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 20/11/15 28/08/15 01/06/15 27/02/15 27/11/14 -
Price 0.20 0.215 0.52 0.26 0.18 0.14 0.165 -
P/RPS 12.20 36.70 70.65 31.58 23.92 16.30 14.70 -11.67%
P/EPS 36.43 -37.64 -88.67 -43.77 -13.30 -7.08 -5.84 -
EY 2.75 -2.66 -1.13 -2.28 -7.52 -14.12 -17.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 7.71 17.45 9.63 5.84 4.44 5.06 -59.55%

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