[LAMBO] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 234.04%
YoY- 158.42%
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 17,116 12,635 8,040 5,129 1,314 1,560 1,745 355.05%
PBT 2,703 -1,674 -6,395 1,729 -1,269 -1,231 -1,247 -
Tax -4,079 -3,011 -1,828 0 0 0 0 -
NP -1,376 -4,685 -8,223 1,729 -1,269 -1,231 -1,247 6.75%
-
NP to SH -1,376 -4,685 -8,223 1,717 -1,281 -1,243 -1,259 6.07%
-
Tax Rate 150.91% - - 0.00% - - - -
Total Cost 18,492 17,320 16,263 3,400 2,583 2,791 2,992 234.92%
-
Net Worth 85,149 53,778 49,394 47,944 6,257 6,316 5,722 500.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,149 53,778 49,394 47,944 6,257 6,316 5,722 500.06%
NOSH 832,608 442,624 395,471 312,747 224,285 211,956 211,956 147.93%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -8.04% -37.08% -102.28% 33.71% -96.58% -78.91% -71.46% -
ROE -1.62% -8.71% -16.65% 3.58% -20.47% -19.68% -22.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.46 2.85 2.03 1.64 0.59 0.74 0.82 159.98%
EPS -0.28 -1.06 -2.08 0.55 -0.57 -0.59 -0.59 -39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1215 0.1249 0.1533 0.0279 0.0298 0.027 241.59%
Adjusted Per Share Value based on latest NOSH - 312,747
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.11 0.82 0.52 0.33 0.09 0.10 0.11 363.70%
EPS -0.09 -0.30 -0.53 0.11 -0.08 -0.08 -0.08 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0349 0.0321 0.0311 0.0041 0.0041 0.0037 501.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.30 0.19 0.18 0.20 0.18 0.22 0.32 -
P/RPS 8.68 6.66 8.85 12.20 30.72 29.89 38.87 -63.02%
P/EPS -108.00 -17.95 -8.66 36.43 -31.52 -37.51 -53.87 58.66%
EY -0.93 -5.57 -11.55 2.75 -3.17 -2.67 -1.86 -36.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.56 1.44 1.30 6.45 7.38 11.85 -71.89%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 30/08/16 30/05/16 26/02/16 20/11/15 28/08/15 -
Price 0.365 0.28 0.23 0.20 0.215 0.52 0.26 -
P/RPS 10.56 9.81 11.31 12.20 36.70 70.65 31.58 -51.66%
P/EPS -131.40 -26.45 -11.06 36.43 -37.64 -88.67 -43.77 107.41%
EY -0.76 -3.78 -9.04 2.75 -2.66 -1.13 -2.28 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.30 1.84 1.30 7.71 17.45 9.63 -63.37%

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