[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 32.84%
YoY- 41.51%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 88,352 96,312 89,540 90,098 89,300 93,944 77,539 9.08%
PBT -5,716 -672 -759 -1,998 -2,976 -2,448 -4,028 26.25%
Tax 0 0 -500 0 0 0 0 -
NP -5,716 -672 -1,259 -1,998 -2,976 -2,448 -4,028 26.25%
-
NP to SH -5,716 -672 -1,259 -1,998 -2,976 -2,448 -4,028 26.25%
-
Tax Rate - - - - - - - -
Total Cost 94,068 96,984 90,799 92,097 92,276 96,392 81,567 9.96%
-
Net Worth 26,596 29,513 29,733 29,259 29,309 30,150 31,088 -9.87%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 26,596 29,513 29,733 29,259 29,309 30,150 31,088 -9.87%
NOSH 45,078 45,405 45,050 45,014 45,090 44,999 45,055 0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -6.47% -0.70% -1.41% -2.22% -3.33% -2.61% -5.19% -
ROE -21.49% -2.28% -4.23% -6.83% -10.15% -8.12% -12.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 195.99 212.12 198.75 200.15 198.04 208.76 172.10 9.04%
EPS -12.68 -1.48 -2.79 -4.44 -6.60 -5.44 -8.94 26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.66 0.65 0.65 0.67 0.69 -9.90%
Adjusted Per Share Value based on latest NOSH - 55,000
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.70 8.40 7.81 7.86 7.79 8.19 6.76 9.05%
EPS -0.50 -0.06 -0.11 -0.17 -0.26 -0.21 -0.35 26.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0257 0.0259 0.0255 0.0256 0.0263 0.0271 -9.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.58 0.56 0.52 0.54 0.55 0.83 0.89 -
P/RPS 0.30 0.26 0.26 0.27 0.28 0.40 0.52 -30.67%
P/EPS -4.57 -37.84 -18.61 -12.16 -8.33 -15.26 -9.96 -40.48%
EY -21.86 -2.64 -5.37 -8.22 -12.00 -6.55 -10.04 67.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.86 0.79 0.83 0.85 1.24 1.29 -16.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 29/08/07 31/05/07 15/02/07 24/11/06 30/08/06 31/05/06 -
Price 0.55 0.50 0.51 0.54 0.59 0.64 0.76 -
P/RPS 0.28 0.24 0.26 0.27 0.30 0.31 0.44 -25.99%
P/EPS -4.34 -33.78 -18.25 -12.16 -8.94 -11.76 -8.50 -36.09%
EY -23.05 -2.96 -5.48 -8.22 -11.19 -8.50 -11.76 56.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.77 0.77 0.83 0.91 0.96 1.10 -10.57%

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