[LOTUS] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -13.2%
YoY- -41.36%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 41,655 42,270 41,642 43,884 48,813 49,597 49,392 -10.74%
PBT -2,193 -6,493 -6,752 -5,892 -5,206 -4,474 -4,450 -37.63%
Tax 0 0 0 0 0 0 0 -
NP -2,193 -6,493 -6,752 -5,892 -5,206 -4,474 -4,450 -37.63%
-
NP to SH -2,193 -6,493 -6,752 -5,892 -5,205 -4,473 -4,448 -37.61%
-
Tax Rate - - - - - - - -
Total Cost 43,848 48,763 48,394 49,776 54,019 54,071 53,842 -12.80%
-
Net Worth 16,268 13,672 15,641 17,597 18,891 20,846 21,459 -16.87%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 16,268 13,672 15,641 17,597 18,891 20,846 21,459 -16.87%
NOSH 65,074 65,106 65,173 65,176 65,143 65,145 65,029 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -5.26% -15.36% -16.21% -13.43% -10.67% -9.02% -9.01% -
ROE -13.48% -47.49% -43.17% -33.48% -27.55% -21.46% -20.73% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 64.01 64.92 63.89 67.33 74.93 76.13 75.95 -10.78%
EPS -3.37 -9.97 -10.36 -9.04 -7.99 -6.87 -6.84 -37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.21 0.24 0.27 0.29 0.32 0.33 -16.91%
Adjusted Per Share Value based on latest NOSH - 65,176
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.63 3.69 3.63 3.83 4.26 4.32 4.31 -10.82%
EPS -0.19 -0.57 -0.59 -0.51 -0.45 -0.39 -0.39 -38.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0142 0.0119 0.0136 0.0153 0.0165 0.0182 0.0187 -16.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.535 0.33 0.41 0.315 0.32 0.38 0.39 -
P/RPS 0.84 0.51 0.64 0.47 0.43 0.50 0.51 39.50%
P/EPS -15.88 -3.31 -3.96 -3.48 -4.01 -5.53 -5.70 98.11%
EY -6.30 -30.22 -25.27 -28.70 -24.97 -18.07 -17.54 -49.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.57 1.71 1.17 1.10 1.19 1.18 48.76%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 26/11/13 28/08/13 30/05/13 28/02/13 27/11/12 -
Price 0.46 0.44 0.355 0.40 0.345 0.36 0.37 -
P/RPS 0.72 0.68 0.56 0.59 0.46 0.47 0.49 29.27%
P/EPS -13.65 -4.41 -3.43 -4.42 -4.32 -5.24 -5.41 85.43%
EY -7.33 -22.67 -29.18 -22.60 -23.16 -19.07 -18.49 -46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.10 1.48 1.48 1.19 1.13 1.12 39.27%

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