[LAMBO] YoY Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -10.99%
YoY- 2107.64%
View:
Show?
Quarter Result
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 3,201 712 24,723 4,599 541 430 187 35.90%
PBT -48,349 -3,615 6,737 4,220 -963 -2,655 -1,023 51.66%
Tax 0 175 -1,667 -1,068 0 0 0 -
NP -48,349 -3,440 5,070 3,152 -963 -2,655 -1,023 51.66%
-
NP to SH -48,347 -3,436 5,070 3,152 -975 -2,655 -1,023 51.66%
-
Tax Rate - - 24.74% 25.31% - - - -
Total Cost 51,550 4,152 19,653 1,447 1,504 3,085 1,210 49.97%
-
Net Worth 186,875 129,043 101,004 85,149 5,722 5,884 9,263 38.33%
Dividend
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 186,875 129,043 101,004 85,149 5,722 5,884 9,263 38.33%
NOSH 1,540,499 2,354,449 832,782 832,608 211,956 179,391 284,166 20.03%
Ratio Analysis
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -1,510.43% -483.15% 20.51% 68.54% -178.00% -617.44% -547.06% -
ROE -25.87% -2.66% 5.02% 3.70% -17.04% -45.12% -11.04% -
Per Share
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.18 0.03 2.97 0.93 0.26 0.24 0.07 10.74%
EPS -2.78 -0.16 0.61 0.64 -0.46 -1.48 -0.36 24.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.0612 0.1213 0.1719 0.027 0.0328 0.0326 13.73%
Adjusted Per Share Value based on latest NOSH - 832,608
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 0.21 0.05 1.61 0.30 0.04 0.03 0.01 38.93%
EPS -3.14 -0.22 0.33 0.20 -0.06 -0.17 -0.07 50.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0838 0.0656 0.0553 0.0037 0.0038 0.006 38.38%
Price Multiplier on Financial Quarter End Date
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/09/22 29/05/20 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 -
Price 0.04 0.025 0.605 0.30 0.32 0.16 0.10 -
P/RPS 21.76 74.04 20.38 32.31 125.37 66.75 151.96 -18.93%
P/EPS -1.44 -15.34 99.36 47.15 -69.57 -10.81 -27.78 -27.36%
EY -69.40 -6.52 1.01 2.12 -1.44 -9.25 -3.60 37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 4.99 1.75 11.85 4.88 3.07 -20.43%
Price Multiplier on Announcement Date
30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/11/22 30/07/20 27/02/18 28/02/17 28/08/15 29/08/14 11/10/13 -
Price 0.05 0.05 0.62 0.365 0.26 0.165 0.10 -
P/RPS 27.20 148.07 20.88 39.31 101.86 68.84 151.96 -16.95%
P/EPS -1.80 -30.68 101.83 57.36 -56.52 -11.15 -27.78 -25.59%
EY -55.52 -3.26 0.98 1.74 -1.77 -8.97 -3.60 34.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.82 5.11 2.12 9.63 5.03 3.07 -18.34%

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