[LAMBO] YoY Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Revenue 4,755 3,201 712 24,723 4,599 541 430 29.64% YoY % 48.55% 349.58% -97.12% 437.57% 750.09% 25.81% - Horiz. % 1,105.81% 744.42% 165.58% 5,749.54% 1,069.53% 125.81% 100.00%
PBT 3,145 -48,349 -3,615 6,737 4,220 -963 -2,655 - YoY % 106.50% -1,237.46% -153.66% 59.64% 538.21% 63.73% - Horiz. % -118.46% 1,821.05% 136.16% -253.75% -158.95% 36.27% 100.00%
Tax 0 0 175 -1,667 -1,068 0 0 - YoY % 0.00% 0.00% 110.50% -56.09% 0.00% 0.00% - Horiz. % -0.00% -0.00% -16.39% 156.09% 100.00% - -
NP 3,145 -48,349 -3,440 5,070 3,152 -963 -2,655 - YoY % 106.50% -1,305.49% -167.85% 60.85% 427.31% 63.73% - Horiz. % -118.46% 1,821.05% 129.57% -190.96% -118.72% 36.27% 100.00%
NP to SH 3,145 -48,347 -3,436 5,070 3,152 -975 -2,655 - YoY % 106.51% -1,307.07% -167.77% 60.85% 423.28% 63.28% - Horiz. % -118.46% 1,820.98% 129.42% -190.96% -118.72% 36.72% 100.00%
Tax Rate - % - % - % 24.74 % 25.31 % - % - % - YoY % 0.00% 0.00% 0.00% -2.25% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 97.75% 100.00% - -
Total Cost 1,610 51,550 4,152 19,653 1,447 1,504 3,085 -6.78% YoY % -96.88% 1,141.57% -78.87% 1,258.19% -3.79% -51.25% - Horiz. % 52.19% 1,670.99% 134.59% 637.05% 46.90% 48.75% 100.00%
Net Worth 165,295 186,875 129,043 101,004 85,149 5,722 5,884 43.38% YoY % -11.55% 44.82% 27.76% 18.62% 1,387.89% -2.74% - Horiz. % 2,809.21% 3,175.96% 2,193.10% 1,716.58% 1,447.12% 97.26% 100.00%
Dividend 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Net Worth 165,295 186,875 129,043 101,004 85,149 5,722 5,884 43.38% YoY % -11.55% 44.82% 27.76% 18.62% 1,387.89% -2.74% - Horiz. % 2,809.21% 3,175.96% 2,193.10% 1,716.58% 1,447.12% 97.26% 100.00%
NOSH 1,540,499 1,741,616 2,108,549 832,682 495,342 211,956 179,391 26.15% YoY % -11.55% -17.40% 153.22% 68.10% 133.70% 18.15% - Horiz. % 858.73% 970.84% 1,175.39% 464.17% 276.12% 118.15% 100.00%
Ratio Analysis 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
NP Margin 66.14 % -1,510.43 % -483.15 % 20.51 % 68.54 % -178.00 % -617.44 % - YoY % 104.38% -212.62% -2,455.68% -70.08% 138.51% 71.17% - Horiz. % -10.71% 244.63% 78.25% -3.32% -11.10% 28.83% 100.00%
ROE 1.90 % -25.87 % -2.66 % 5.02 % 3.70 % -17.04 % -45.12 % - YoY % 107.34% -872.56% -152.99% 35.68% 121.71% 62.23% - Horiz. % -4.21% 57.34% 5.90% -11.13% -8.20% 37.77% 100.00%
Per Share 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 0.31 0.18 0.03 2.97 0.93 0.26 0.24 2.80% YoY % 72.22% 500.00% -98.99% 219.35% 257.69% 8.33% - Horiz. % 129.17% 75.00% 12.50% 1,237.50% 387.50% 108.33% 100.00%
EPS 0.20 -2.78 -0.16 0.61 0.64 -0.46 -1.48 - YoY % 107.19% -1,637.50% -126.23% -4.69% 239.13% 68.92% - Horiz. % -13.51% 187.84% 10.81% -41.22% -43.24% 31.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1073 0.1073 0.0612 0.1213 0.1719 0.0270 0.0328 13.66% YoY % 0.00% 75.33% -49.55% -29.44% 536.67% -17.68% - Horiz. % 327.13% 327.13% 186.59% 369.82% 524.09% 82.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,540,499 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
RPS 0.31 0.21 0.05 1.60 0.30 0.04 0.03 28.69% YoY % 47.62% 320.00% -96.88% 433.33% 650.00% 33.33% - Horiz. % 1,033.33% 700.00% 166.67% 5,333.33% 1,000.00% 133.33% 100.00%
EPS 0.20 -3.14 -0.22 0.33 0.20 -0.06 -0.17 - YoY % 106.37% -1,327.27% -166.67% 65.00% 433.33% 64.71% - Horiz. % -117.65% 1,847.06% 129.41% -194.12% -117.65% 35.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1073 0.1213 0.0838 0.0656 0.0553 0.0037 0.0038 43.46% YoY % -11.54% 44.75% 27.74% 18.63% 1,394.59% -2.63% - Horiz. % 2,823.68% 3,192.10% 2,205.26% 1,726.32% 1,455.26% 97.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 29/09/23 30/09/22 29/05/20 29/12/17 30/12/16 30/06/15 30/06/14 -
Price 0.0200 0.0400 0.0250 0.6050 0.3000 0.3200 0.1600 -
P/RPS 6.48 21.76 74.04 20.38 32.31 125.37 66.75 -22.27% YoY % -70.22% -70.61% 263.30% -36.92% -74.23% 87.82% - Horiz. % 9.71% 32.60% 110.92% 30.53% 48.40% 187.82% 100.00%
P/EPS 9.80 -1.44 -15.34 99.36 47.15 -69.57 -10.81 - YoY % 780.56% 90.61% -115.44% 110.73% 167.77% -543.57% - Horiz. % -90.66% 13.32% 141.91% -919.15% -436.17% 643.57% 100.00%
EY 10.21 -69.40 -6.52 1.01 2.12 -1.44 -9.25 - YoY % 114.71% -964.42% -745.54% -52.36% 247.22% 84.43% - Horiz. % -110.38% 750.27% 70.49% -10.92% -22.92% 15.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.37 0.41 4.99 1.75 11.85 4.88 -29.57% YoY % -48.65% -9.76% -91.78% 185.14% -85.23% 142.83% - Horiz. % 3.89% 7.58% 8.40% 102.25% 35.86% 242.83% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 31/05/20 31/12/17 31/12/16 30/06/15 30/06/14 CAGR
Date 30/11/23 30/11/22 30/07/20 27/02/18 28/02/17 28/08/15 29/08/14 -
Price 0.0200 0.0500 0.0500 0.6200 0.3650 0.2600 0.1650 -
P/RPS 6.48 27.20 148.07 20.88 39.31 101.86 68.84 -22.53% YoY % -76.18% -81.63% 609.15% -46.88% -61.41% 47.97% - Horiz. % 9.41% 39.51% 215.09% 30.33% 57.10% 147.97% 100.00%
P/EPS 9.80 -1.80 -30.68 101.83 57.36 -56.52 -11.15 - YoY % 644.44% 94.13% -130.13% 77.53% 201.49% -406.91% - Horiz. % -87.89% 16.14% 275.16% -913.27% -514.44% 506.91% 100.00%
EY 10.21 -55.52 -3.26 0.98 1.74 -1.77 -8.97 - YoY % 118.39% -1,603.07% -432.65% -43.68% 198.31% 80.27% - Horiz. % -113.82% 618.95% 36.34% -10.93% -19.40% 19.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.19 0.47 0.82 5.11 2.12 9.63 5.03 -29.80% YoY % -59.57% -42.68% -83.95% 141.04% -77.99% 91.45% - Horiz. % 3.78% 9.34% 16.30% 101.59% 42.15% 191.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
LAMBO - Quarterly Report 30.09.2022.pdf 
