[LOTUS] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -85.45%
YoY- -49.37%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 74,452 86,312 91,924 94,176 96,612 116,679 119,149 -26.97%
PBT 844 -3,809 -5,637 -8,538 -4,604 -4,968 -174 -
Tax 0 13 0 0 0 -12 0 -
NP 844 -3,796 -5,637 -8,538 -4,604 -4,980 -174 -
-
NP to SH 844 -3,796 -5,637 -8,538 -4,604 -4,980 -174 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 73,608 90,108 97,561 102,714 101,216 121,659 119,323 -27.59%
-
Net Worth 22,895 22,983 22,537 22,515 25,728 27,040 31,620 -19.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 22,895 22,983 22,537 22,515 25,728 27,040 31,620 -19.41%
NOSH 44,893 45,065 45,074 45,031 45,137 45,067 45,172 -0.41%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.13% -4.40% -6.13% -9.07% -4.77% -4.27% -0.15% -
ROE 3.69% -16.52% -25.01% -37.92% -17.89% -18.42% -0.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 165.84 191.53 203.94 209.13 214.04 258.90 263.77 -26.67%
EPS 1.88 -8.43 -12.51 -18.96 -10.20 -11.05 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.50 0.57 0.60 0.70 -19.07%
Adjusted Per Share Value based on latest NOSH - 45,043
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.25 8.41 8.95 9.17 9.41 11.36 11.60 -26.96%
EPS 0.08 -0.37 -0.55 -0.83 -0.45 -0.48 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0224 0.0219 0.0219 0.0251 0.0263 0.0308 -19.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.45 0.42 0.38 0.41 0.42 0.40 0.40 -
P/RPS 0.27 0.22 0.19 0.20 0.20 0.15 0.15 48.13%
P/EPS 23.94 -4.99 -3.04 -2.16 -4.12 -3.62 -103.45 -
EY 4.18 -20.06 -32.91 -46.24 -24.29 -27.62 -0.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.76 0.82 0.74 0.67 0.57 33.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 11/02/10 26/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.39 0.43 0.45 0.40 0.46 0.40 0.38 -
P/RPS 0.24 0.22 0.22 0.19 0.21 0.15 0.14 43.37%
P/EPS 20.74 -5.10 -3.60 -2.11 -4.51 -3.62 -98.28 -
EY 4.82 -19.59 -27.79 -47.40 -22.17 -27.62 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.90 0.80 0.81 0.67 0.54 25.66%

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