[LOTUS] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -21.57%
YoY- 44.54%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 96,312 89,540 90,098 89,300 93,944 77,539 71,757 21.74%
PBT -672 -759 -1,998 -2,976 -2,448 -4,028 -3,417 -66.28%
Tax 0 -500 0 0 0 0 0 -
NP -672 -1,259 -1,998 -2,976 -2,448 -4,028 -3,417 -66.28%
-
NP to SH -672 -1,259 -1,998 -2,976 -2,448 -4,028 -3,417 -66.28%
-
Tax Rate - - - - - - - -
Total Cost 96,984 90,799 92,097 92,276 96,392 81,567 75,174 18.56%
-
Net Worth 29,513 29,733 29,259 29,309 30,150 31,088 32,431 -6.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 29,513 29,733 29,259 29,309 30,150 31,088 32,431 -6.10%
NOSH 45,405 45,050 45,014 45,090 44,999 45,055 45,043 0.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.70% -1.41% -2.22% -3.33% -2.61% -5.19% -4.76% -
ROE -2.28% -4.23% -6.83% -10.15% -8.12% -12.96% -10.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 212.12 198.75 200.15 198.04 208.76 172.10 159.31 21.09%
EPS -1.48 -2.79 -4.44 -6.60 -5.44 -8.94 -7.59 -66.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.65 0.65 0.67 0.69 0.72 -6.60%
Adjusted Per Share Value based on latest NOSH - 45,206
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.50 6.98 7.02 6.96 7.32 6.04 5.59 21.71%
EPS -0.05 -0.10 -0.16 -0.23 -0.19 -0.31 -0.27 -67.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0232 0.0228 0.0228 0.0235 0.0242 0.0253 -6.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.52 0.54 0.55 0.83 0.89 0.78 -
P/RPS 0.26 0.26 0.27 0.28 0.40 0.52 0.49 -34.53%
P/EPS -37.84 -18.61 -12.16 -8.33 -15.26 -9.96 -10.28 138.96%
EY -2.64 -5.37 -8.22 -12.00 -6.55 -10.04 -9.73 -58.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.83 0.85 1.24 1.29 1.08 -14.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 15/02/07 24/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.50 0.51 0.54 0.59 0.64 0.76 0.85 -
P/RPS 0.24 0.26 0.27 0.30 0.31 0.44 0.53 -41.11%
P/EPS -33.78 -18.25 -12.16 -8.94 -11.76 -8.50 -11.20 109.17%
EY -2.96 -5.48 -8.22 -11.19 -8.50 -11.76 -8.93 -52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.83 0.91 0.96 1.10 1.18 -24.82%

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