[LAMBO] QoQ TTM Result on 30-Sep-2015

Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015
Profit Trend
QoQ- 1.27%
YoY- 66.16%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 8,040 5,129 1,314 1,560 1,745 1,634 1,460 212.16%
PBT -6,395 1,729 -1,269 -1,231 -1,247 -2,939 -3,360 53.64%
Tax -1,828 0 0 0 0 0 0 -
NP -8,223 1,729 -1,269 -1,231 -1,247 -2,939 -3,360 81.70%
-
NP to SH -8,223 1,717 -1,281 -1,243 -1,259 -2,939 -3,360 81.70%
-
Tax Rate - 0.00% - - - - - -
Total Cost 16,263 3,400 2,583 2,791 2,992 4,573 4,820 125.12%
-
Net Worth 49,394 47,944 6,257 6,316 5,722 6,687 5,355 340.41%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 49,394 47,944 6,257 6,316 5,722 6,687 5,355 340.41%
NOSH 395,471 312,747 224,285 211,956 211,956 217,142 169,999 75.65%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -102.28% 33.71% -96.58% -78.91% -71.46% -179.87% -230.14% -
ROE -16.65% 3.58% -20.47% -19.68% -22.00% -43.94% -62.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.03 1.64 0.59 0.74 0.82 0.75 0.86 77.37%
EPS -2.08 0.55 -0.57 -0.59 -0.59 -1.35 -1.98 3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.1533 0.0279 0.0298 0.027 0.0308 0.0315 150.72%
Adjusted Per Share Value based on latest NOSH - 211,956
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.52 0.33 0.09 0.10 0.11 0.11 0.09 222.33%
EPS -0.53 0.11 -0.08 -0.08 -0.08 -0.19 -0.22 79.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0321 0.0311 0.0041 0.0041 0.0037 0.0043 0.0035 338.74%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.18 0.20 0.18 0.22 0.32 0.16 0.13 -
P/RPS 8.85 12.20 30.72 29.89 38.87 21.26 15.14 -30.11%
P/EPS -8.66 36.43 -31.52 -37.51 -53.87 -11.82 -6.58 20.11%
EY -11.55 2.75 -3.17 -2.67 -1.86 -8.46 -15.20 -16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.30 6.45 7.38 11.85 5.19 4.13 -50.49%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 26/02/16 20/11/15 28/08/15 01/06/15 27/02/15 -
Price 0.23 0.20 0.215 0.52 0.26 0.18 0.14 -
P/RPS 11.31 12.20 36.70 70.65 31.58 23.92 16.30 -21.64%
P/EPS -11.06 36.43 -37.64 -88.67 -43.77 -13.30 -7.08 34.66%
EY -9.04 2.75 -2.66 -1.13 -2.28 -7.52 -14.12 -25.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.30 7.71 17.45 9.63 5.84 4.44 -44.44%

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