[LAMBO] YoY TTM Result on 30-Jun-2013 [#4]

Announcement Date
11-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 1.08%
YoY- 6.15%
View:
Show?
TTM Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,116 1,745 1,260 952 1,375 2,131 7,454 13.62%
PBT 2,703 -1,247 -3,684 -2,292 -2,369 -1,586 -2,265 -
Tax -4,079 0 0 0 -163 213 -12 144.83%
NP -1,376 -1,247 -3,684 -2,292 -2,532 -1,373 -2,277 -7.44%
-
NP to SH -1,376 -1,259 -3,684 -2,288 -2,438 -1,340 -2,151 -6.63%
-
Tax Rate 150.91% - - - - - - -
Total Cost 18,492 2,992 4,944 3,244 3,907 3,504 9,731 10.36%
-
Net Worth 85,149 5,722 5,884 9,263 5,928 8,561 8,233 43.17%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 85,149 5,722 5,884 9,263 5,928 8,561 8,233 43.17%
NOSH 832,608 211,956 179,391 284,166 156,417 156,800 137,222 31.91%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.04% -71.46% -292.38% -240.76% -184.15% -64.43% -30.55% -
ROE -1.62% -22.00% -62.61% -24.70% -41.13% -15.65% -26.13% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.46 0.82 0.70 0.34 0.88 1.36 5.43 -6.68%
EPS -0.28 -0.59 -2.05 -0.81 -1.56 -0.85 -1.57 -23.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.027 0.0328 0.0326 0.0379 0.0546 0.06 17.55%
Adjusted Per Share Value based on latest NOSH - 284,166
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.11 0.11 0.08 0.06 0.09 0.14 0.48 13.74%
EPS -0.09 -0.08 -0.24 -0.15 -0.16 -0.09 -0.14 -6.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0037 0.0038 0.006 0.0038 0.0056 0.0053 43.36%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.30 0.32 0.16 0.10 0.10 0.085 0.08 -
P/RPS 8.68 38.87 22.78 29.85 11.38 6.25 1.47 31.36%
P/EPS -108.00 -53.87 -7.79 -12.42 -6.42 -9.95 -5.10 59.83%
EY -0.93 -1.86 -12.84 -8.05 -15.59 -10.05 -19.59 -37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 11.85 4.88 3.07 2.64 1.56 1.33 4.30%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/17 28/08/15 29/08/14 11/10/13 30/08/12 26/08/11 30/08/10 -
Price 0.365 0.26 0.165 0.10 0.10 0.09 0.08 -
P/RPS 10.56 31.58 23.49 29.85 11.38 6.62 1.47 35.37%
P/EPS -131.40 -43.77 -8.03 -12.42 -6.42 -10.53 -5.10 64.72%
EY -0.76 -2.28 -12.45 -8.05 -15.59 -9.50 -19.59 -39.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 9.63 5.03 3.07 2.64 1.65 1.33 7.42%

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