[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
21-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -19.39%
YoY- 357.06%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 106,152 104,588 92,802 94,761 97,216 95,972 97,663 5.70%
PBT -6,236 -6,076 4,229 6,265 7,772 -356 -1,837 125.70%
Tax 0 0 0 0 0 356 1,837 -
NP -6,236 -6,076 4,229 6,265 7,772 0 0 -
-
NP to SH -6,236 -6,076 4,241 6,265 7,772 -356 -1,866 123.36%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 112,388 110,664 88,573 88,496 89,444 95,972 97,663 9.80%
-
Net Worth 44,289 45,923 46,689 46,818 101,633 39,240 28,018 35.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 44,289 45,923 46,689 46,818 101,633 39,240 28,018 35.65%
NOSH 44,289 44,156 43,231 42,952 99,641 40,454 28,885 32.93%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.87% -5.81% 4.56% 6.61% 7.99% 0.00% 0.00% -
ROE -14.08% -13.23% 9.08% 13.38% 7.65% -0.91% -6.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 239.68 236.85 214.66 220.62 97.57 237.23 338.10 -20.47%
EPS -14.08 -13.76 9.81 14.59 7.80 -0.88 -6.46 68.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.04 1.08 1.09 1.02 0.97 0.97 2.04%
Adjusted Per Share Value based on latest NOSH - 43,015
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.71 8.58 7.61 7.77 7.98 7.87 8.01 5.73%
EPS -0.51 -0.50 0.35 0.51 0.64 -0.03 -0.15 125.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0363 0.0377 0.0383 0.0384 0.0834 0.0322 0.023 35.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.82 2.21 1.88 2.18 2.65 1.74 1.81 -
P/RPS 0.76 0.93 0.88 0.99 2.72 0.73 0.54 25.56%
P/EPS -12.93 -16.06 19.16 14.95 33.97 -197.73 -28.02 -40.25%
EY -7.74 -6.23 5.22 6.69 2.94 -0.51 -3.57 67.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.13 1.74 2.00 2.60 1.79 1.87 -1.78%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 21/04/03 29/11/02 30/08/02 08/07/02 -
Price 2.63 1.90 1.83 1.91 2.34 2.70 1.84 -
P/RPS 1.10 0.80 0.85 0.87 2.40 1.14 0.54 60.62%
P/EPS -18.68 -13.81 18.65 13.09 30.00 -306.82 -28.48 -24.49%
EY -5.35 -7.24 5.36 7.64 3.33 -0.33 -3.51 32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 1.83 1.69 1.75 2.29 2.78 1.90 24.17%

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