[LAMBO] YoY Annualized Quarter 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- -231.58%
YoY- 65.81%
View:
Show?
Annualized Quarter Result
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 64,786 84,725 0 1,745 1,260 951 1,374 62.63%
PBT 10,988 25,616 0 -1,248 -3,685 -2,293 -2,369 -
Tax -4,827 -6,427 0 0 0 0 -164 53.24%
NP 6,161 19,189 0 -1,248 -3,685 -2,293 -2,533 -
-
NP to SH 6,190 19,189 0 -1,260 -3,685 -2,289 -2,438 -
-
Tax Rate 43.93% 25.09% - - - - - -
Total Cost 58,625 65,536 0 2,993 4,945 3,244 3,907 40.75%
-
Net Worth 129,043 101,004 8,519 5,766 5,867 5,653 6,001 47.29%
Dividend
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 129,043 101,004 8,519 5,766 5,867 5,653 6,001 47.29%
NOSH 2,354,449 832,782 832,608 213,559 178,883 173,409 156,282 40.82%
Ratio Analysis
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.51% 22.65% 0.00% -71.52% -292.46% -241.11% -184.35% -
ROE 4.80% 19.00% 0.00% -21.85% -62.80% -40.49% -40.63% -
Per Share
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.07 10.17 0.00 0.82 0.70 0.55 0.88 17.08%
EPS 0.29 2.30 0.00 -0.59 -2.06 -1.32 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.1213 0.0172 0.027 0.0328 0.0326 0.0384 6.05%
Adjusted Per Share Value based on latest NOSH - 211,956
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.21 5.50 0.00 0.11 0.08 0.06 0.09 62.47%
EPS 0.40 1.25 0.00 -0.08 -0.24 -0.15 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0838 0.0656 0.0055 0.0037 0.0038 0.0037 0.0039 47.27%
Price Multiplier on Financial Quarter End Date
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/05/20 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.025 0.605 0.30 0.32 0.16 0.10 0.10 -
P/RPS 0.81 5.95 0.00 39.16 22.72 18.23 11.37 -28.35%
P/EPS 8.52 26.25 0.00 -54.24 -7.77 -7.58 -6.41 -
EY 11.74 3.81 0.00 -1.84 -12.88 -13.20 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 4.99 17.44 11.85 4.88 3.07 2.60 -20.79%
Price Multiplier on Announcement Date
31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/07/20 27/02/18 28/02/17 28/08/15 29/08/14 11/10/13 30/08/12 -
Price 0.05 0.62 0.365 0.26 0.165 0.10 0.10 -
P/RPS 1.63 6.09 0.00 31.82 23.43 18.23 11.37 -21.74%
P/EPS 17.03 26.90 0.00 -44.07 -8.01 -7.58 -6.41 -
EY 5.87 3.72 0.00 -2.27 -12.48 -13.20 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 5.11 21.22 9.63 5.03 3.07 2.60 -13.55%

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