[LOTUS] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -2.63%
YoY- -180.24%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 80,180 96,749 107,402 106,152 104,588 92,802 94,761 -10.55%
PBT -7,388 -6,640 -5,577 -6,236 -6,076 4,229 6,265 -
Tax 0 123 0 0 0 0 0 -
NP -7,388 -6,517 -5,577 -6,236 -6,076 4,229 6,265 -
-
NP to SH -7,388 -6,517 -5,577 -6,236 -6,076 4,241 6,265 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 87,568 103,266 112,979 112,388 110,664 88,573 88,496 -0.70%
-
Net Worth 40,543 42,630 43,517 44,289 45,923 46,689 46,818 -9.15%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 40,543 42,630 43,517 44,289 45,923 46,689 46,818 -9.15%
NOSH 45,048 45,351 44,405 44,289 44,156 43,231 42,952 3.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -9.21% -6.74% -5.19% -5.87% -5.81% 4.56% 6.61% -
ROE -18.22% -15.29% -12.82% -14.08% -13.23% 9.08% 13.38% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 177.98 213.33 241.87 239.68 236.85 214.66 220.62 -13.35%
EPS -16.40 -14.37 -12.56 -14.08 -13.76 9.81 14.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.94 0.98 1.00 1.04 1.08 1.09 -11.99%
Adjusted Per Share Value based on latest NOSH - 44,293
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.25 7.54 8.37 8.27 8.15 7.23 7.38 -10.49%
EPS -0.58 -0.51 -0.43 -0.49 -0.47 0.33 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0316 0.0332 0.0339 0.0345 0.0358 0.0364 0.0365 -9.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.56 1.80 1.93 1.82 2.21 1.88 2.18 -
P/RPS 0.88 0.84 0.80 0.76 0.93 0.88 0.99 -7.55%
P/EPS -9.51 -12.53 -15.37 -12.93 -16.06 19.16 14.95 -
EY -10.51 -7.98 -6.51 -7.74 -6.23 5.22 6.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.91 1.97 1.82 2.13 1.74 2.00 -9.22%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 21/04/03 -
Price 1.32 1.59 1.83 2.63 1.90 1.83 1.91 -
P/RPS 0.74 0.75 0.76 1.10 0.80 0.85 0.87 -10.23%
P/EPS -8.05 -11.06 -14.57 -18.68 -13.81 18.65 13.09 -
EY -12.42 -9.04 -6.86 -5.35 -7.24 5.36 7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.69 1.87 2.63 1.83 1.69 1.75 -10.98%

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