[LAMBO] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.33%
YoY- 468.62%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 89,872 94,617 84,725 64,601 47,527 25,105 17,116 203.01%
PBT 25,036 26,062 25,616 23,099 21,112 5,172 2,703 342.84%
Tax -6,447 -6,686 -6,428 -5,829 -5,316 -5,365 -4,079 35.80%
NP 18,589 19,376 19,188 17,270 15,796 -193 -1,376 -
-
NP to SH 18,605 19,376 19,188 17,270 15,796 -193 -1,376 -
-
Tax Rate 25.75% 25.65% 25.09% 25.23% 25.18% 103.73% 150.91% -
Total Cost 71,283 75,241 65,537 47,331 31,731 25,298 18,492 146.45%
-
Net Worth 107,777 104,436 101,004 97,669 92,746 88,506 85,149 17.06%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 107,777 104,436 101,004 97,669 92,746 88,506 85,149 17.06%
NOSH 2,089,581 2,089,581 832,782 832,782 831,803 832,608 832,608 84.98%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 20.68% 20.48% 22.65% 26.73% 33.24% -0.77% -8.04% -
ROE 17.26% 18.55% 19.00% 17.68% 17.03% -0.22% -1.62% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.46 7.91 10.17 7.76 5.71 3.02 3.46 35.65%
EPS 1.13 1.62 2.30 2.07 1.90 -0.02 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0655 0.0873 0.1213 0.1173 0.1115 0.1063 0.1719 -47.53%
Adjusted Per Share Value based on latest NOSH - 832,782
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.84 6.14 5.50 4.20 3.09 1.63 1.11 203.42%
EPS 1.21 1.26 1.25 1.12 1.03 -0.01 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0678 0.0656 0.0634 0.0602 0.0575 0.0553 17.06%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.145 0.165 0.605 0.685 0.82 0.315 0.30 -
P/RPS 2.65 2.09 5.95 8.83 14.35 10.45 8.68 -54.75%
P/EPS 12.82 10.19 26.25 33.03 43.18 -1,358.92 -108.00 -
EY 7.80 9.82 3.81 3.03 2.32 -0.07 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.89 4.99 5.84 7.35 2.96 1.75 16.88%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 27/02/18 29/11/17 30/08/17 26/05/17 28/02/17 -
Price 0.14 0.145 0.62 0.60 0.835 0.515 0.365 -
P/RPS 2.56 1.83 6.09 7.73 14.61 17.08 10.56 -61.22%
P/EPS 12.38 8.95 26.91 28.93 43.97 -2,221.73 -131.40 -
EY 8.08 11.17 3.72 3.46 2.27 -0.05 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.66 5.11 5.12 7.49 4.84 2.12 0.62%

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