[LOTUS] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 25.97%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 93,944 77,539 71,757 68,654 62,864 78,355 79,954 11.38%
PBT -2,448 -4,028 -3,417 -5,366 -7,248 -7,919 -5,932 -44.66%
Tax 0 0 0 0 0 -100 0 -
NP -2,448 -4,028 -3,417 -5,366 -7,248 -8,019 -5,932 -44.66%
-
NP to SH -2,448 -4,028 -3,417 -5,366 -7,248 -8,019 -5,932 -44.66%
-
Tax Rate - - - - - - - -
Total Cost 96,392 81,567 75,174 74,020 70,112 86,374 85,886 8.02%
-
Net Worth 30,150 31,088 32,431 32,412 33,355 34,495 38,275 -14.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 30,150 31,088 32,431 32,412 33,355 34,495 38,275 -14.74%
NOSH 44,999 45,055 45,043 45,016 45,074 44,798 45,030 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -2.61% -5.19% -4.76% -7.82% -11.53% -10.23% -7.42% -
ROE -8.12% -12.96% -10.54% -16.56% -21.73% -23.25% -15.50% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 208.76 172.10 159.31 152.51 139.47 174.90 177.56 11.42%
EPS -5.44 -8.94 -7.59 -11.92 -16.08 -17.90 -13.17 -44.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.69 0.72 0.72 0.74 0.77 0.85 -14.70%
Adjusted Per Share Value based on latest NOSH - 45,129
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.19 6.76 6.26 5.99 5.48 6.83 6.97 11.38%
EPS -0.21 -0.35 -0.30 -0.47 -0.63 -0.70 -0.52 -45.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0263 0.0271 0.0283 0.0283 0.0291 0.0301 0.0334 -14.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.89 0.78 0.80 0.77 1.25 1.34 -
P/RPS 0.40 0.52 0.49 0.52 0.55 0.71 0.75 -34.31%
P/EPS -15.26 -9.96 -10.28 -6.71 -4.79 -6.98 -10.17 31.16%
EY -6.55 -10.04 -9.73 -14.90 -20.88 -14.32 -9.83 -23.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.08 1.11 1.04 1.62 1.58 -14.95%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.64 0.76 0.85 0.80 0.80 0.80 1.26 -
P/RPS 0.31 0.44 0.53 0.52 0.57 0.46 0.71 -42.53%
P/EPS -11.76 -8.50 -11.20 -6.71 -4.98 -4.47 -9.56 14.85%
EY -8.50 -11.76 -8.93 -14.90 -20.10 -22.37 -10.46 -12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 1.18 1.11 1.08 1.04 1.48 -25.12%

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