[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 117.31%
YoY- 149.5%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 112,012 98,684 95,800 93,269 88,352 96,312 89,540 16.05%
PBT 3,264 5,092 2,266 989 -5,716 -672 -759 -
Tax 0 0 -10 0 0 0 -500 -
NP 3,264 5,092 2,256 989 -5,716 -672 -1,259 -
-
NP to SH 3,264 5,092 2,256 989 -5,716 -672 -1,259 -
-
Tax Rate 0.00% 0.00% 0.44% 0.00% - - - -
Total Cost 108,748 93,592 93,544 92,280 94,068 96,984 90,799 12.74%
-
Net Worth 33,361 32,837 31,971 30,129 26,596 29,513 29,733 7.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 33,361 32,837 31,971 30,129 26,596 29,513 29,733 7.95%
NOSH 45,082 44,982 45,029 44,969 45,078 45,405 45,050 0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.91% 5.16% 2.35% 1.06% -6.47% -0.70% -1.41% -
ROE 9.78% 15.51% 7.06% 3.28% -21.49% -2.28% -4.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 248.46 219.38 212.75 207.40 195.99 212.12 198.75 15.99%
EPS 7.24 11.32 5.01 2.20 -12.68 -1.48 -2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.71 0.67 0.59 0.65 0.66 7.90%
Adjusted Per Share Value based on latest NOSH - 45,056
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.91 9.61 9.33 9.08 8.60 9.38 8.72 16.06%
EPS 0.32 0.50 0.22 0.10 -0.56 -0.07 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0325 0.032 0.0311 0.0293 0.0259 0.0287 0.029 7.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.49 0.50 0.55 0.58 0.56 0.52 -
P/RPS 0.18 0.22 0.24 0.27 0.30 0.26 0.26 -21.68%
P/EPS 6.22 4.33 9.98 25.00 -4.57 -37.84 -18.61 -
EY 16.09 23.10 10.02 4.00 -21.86 -2.64 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.70 0.82 0.98 0.86 0.79 -15.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 27/02/08 27/11/07 29/08/07 31/05/07 -
Price 0.36 0.50 0.55 0.52 0.55 0.50 0.51 -
P/RPS 0.14 0.23 0.26 0.25 0.28 0.24 0.26 -33.73%
P/EPS 4.97 4.42 10.98 23.64 -4.34 -33.78 -18.25 -
EY 20.11 22.64 9.11 4.23 -23.05 -2.96 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.77 0.78 0.93 0.77 0.77 -25.95%

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