[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 4.87%
YoY- -6.36%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 68,654 62,864 78,355 79,954 81,724 80,180 96,749 -20.42%
PBT -5,366 -7,248 -7,919 -5,932 -6,236 -7,388 -6,640 -13.22%
Tax 0 0 -100 0 0 0 123 -
NP -5,366 -7,248 -8,019 -5,932 -6,236 -7,388 -6,517 -12.14%
-
NP to SH -5,366 -7,248 -8,019 -5,932 -6,236 -7,388 -6,517 -12.14%
-
Tax Rate - - - - - - - -
Total Cost 74,020 70,112 86,374 85,886 87,960 87,568 103,266 -19.89%
-
Net Worth 32,412 33,355 34,495 38,275 39,200 40,543 42,630 -16.68%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 32,412 33,355 34,495 38,275 39,200 40,543 42,630 -16.68%
NOSH 45,016 45,074 44,798 45,030 45,057 45,048 45,351 -0.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -7.82% -11.53% -10.23% -7.42% -7.63% -9.21% -6.74% -
ROE -16.56% -21.73% -23.25% -15.50% -15.91% -18.22% -15.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 152.51 139.47 174.90 177.56 181.38 177.98 213.33 -20.03%
EPS -11.92 -16.08 -17.90 -13.17 -13.84 -16.40 -14.37 -11.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.74 0.77 0.85 0.87 0.90 0.94 -16.27%
Adjusted Per Share Value based on latest NOSH - 45,118
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.99 5.48 6.83 6.97 7.13 6.99 8.44 -20.41%
EPS -0.47 -0.63 -0.70 -0.52 -0.54 -0.64 -0.57 -12.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0291 0.0301 0.0334 0.0342 0.0353 0.0372 -16.65%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.80 0.77 1.25 1.34 1.39 1.56 1.80 -
P/RPS 0.52 0.55 0.71 0.75 0.77 0.88 0.84 -27.34%
P/EPS -6.71 -4.79 -6.98 -10.17 -10.04 -9.51 -12.53 -34.03%
EY -14.90 -20.88 -14.32 -9.83 -9.96 -10.51 -7.98 51.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.04 1.62 1.58 1.60 1.73 1.91 -30.33%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 -
Price 0.80 0.80 0.80 1.26 1.31 1.32 1.59 -
P/RPS 0.52 0.57 0.46 0.71 0.72 0.74 0.75 -21.64%
P/EPS -6.71 -4.98 -4.47 -9.56 -9.47 -8.05 -11.06 -28.31%
EY -14.90 -20.10 -22.37 -10.46 -10.56 -12.42 -9.04 39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 1.04 1.48 1.51 1.47 1.69 -24.42%

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