[LAMBO] QoQ TTM Result on 31-Mar-2015 [#3]

Announcement Date
01-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 12.53%
YoY- -43.23%
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,314 1,560 1,745 1,634 1,460 1,459 1,260 2.82%
PBT -1,269 -1,231 -1,247 -2,939 -3,360 -3,673 -3,684 -50.76%
Tax 0 0 0 0 0 0 0 -
NP -1,269 -1,231 -1,247 -2,939 -3,360 -3,673 -3,684 -50.76%
-
NP to SH -1,281 -1,243 -1,259 -2,939 -3,360 -3,673 -3,684 -50.45%
-
Tax Rate - - - - - - - -
Total Cost 2,583 2,791 2,992 4,573 4,820 5,132 4,944 -35.05%
-
Net Worth 6,257 6,316 5,722 6,687 5,355 4,238 5,884 4.17%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 6,257 6,316 5,722 6,687 5,355 4,238 5,884 4.17%
NOSH 224,285 211,956 211,956 217,142 169,999 130,000 179,391 16.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -96.58% -78.91% -71.46% -179.87% -230.14% -251.75% -292.38% -
ROE -20.47% -19.68% -22.00% -43.94% -62.75% -86.67% -62.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.59 0.74 0.82 0.75 0.86 1.12 0.70 -10.74%
EPS -0.57 -0.59 -0.59 -1.35 -1.98 -2.83 -2.05 -57.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0298 0.027 0.0308 0.0315 0.0326 0.0328 -10.19%
Adjusted Per Share Value based on latest NOSH - 217,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.09 0.10 0.11 0.11 0.09 0.09 0.08 8.14%
EPS -0.08 -0.08 -0.08 -0.19 -0.22 -0.24 -0.24 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0041 0.0041 0.0037 0.0043 0.0035 0.0028 0.0038 5.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.18 0.22 0.32 0.16 0.13 0.195 0.16 -
P/RPS 30.72 29.89 38.87 21.26 15.14 17.37 22.78 21.99%
P/EPS -31.52 -37.51 -53.87 -11.82 -6.58 -6.90 -7.79 153.27%
EY -3.17 -2.67 -1.86 -8.46 -15.20 -14.49 -12.84 -60.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.45 7.38 11.85 5.19 4.13 5.98 4.88 20.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 28/08/15 01/06/15 27/02/15 27/11/14 29/08/14 -
Price 0.215 0.52 0.26 0.18 0.14 0.165 0.165 -
P/RPS 36.70 70.65 31.58 23.92 16.30 14.70 23.49 34.53%
P/EPS -37.64 -88.67 -43.77 -13.30 -7.08 -5.84 -8.03 179.29%
EY -2.66 -1.13 -2.28 -7.52 -14.12 -17.12 -12.45 -64.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.71 17.45 9.63 5.84 4.44 5.06 5.03 32.83%

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