[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 33.97%
YoY- -3127.49%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 70,916 74,452 86,312 91,924 94,176 96,612 116,679 -28.22%
PBT 624 844 -3,809 -5,637 -8,538 -4,604 -4,968 -
Tax 0 0 13 0 0 0 -12 -
NP 624 844 -3,796 -5,637 -8,538 -4,604 -4,980 -
-
NP to SH 624 844 -3,796 -5,637 -8,538 -4,604 -4,980 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 70,292 73,608 90,108 97,561 102,714 101,216 121,659 -30.60%
-
Net Worth 23,513 22,895 22,983 22,537 22,515 25,728 27,040 -8.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 23,513 22,895 22,983 22,537 22,515 25,728 27,040 -8.88%
NOSH 45,217 44,893 45,065 45,074 45,031 45,137 45,067 0.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.88% 1.13% -4.40% -6.13% -9.07% -4.77% -4.27% -
ROE 2.65% 3.69% -16.52% -25.01% -37.92% -17.89% -18.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 156.83 165.84 191.53 203.94 209.13 214.04 258.90 -28.38%
EPS 1.38 1.88 -8.43 -12.51 -18.96 -10.20 -11.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.50 0.50 0.57 0.60 -9.09%
Adjusted Per Share Value based on latest NOSH - 44,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.87 7.21 8.36 8.90 9.12 9.35 11.30 -28.21%
EPS 0.06 0.08 -0.37 -0.55 -0.83 -0.45 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0222 0.0223 0.0218 0.0218 0.0249 0.0262 -8.84%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.37 0.45 0.42 0.38 0.41 0.42 0.40 -
P/RPS 0.24 0.27 0.22 0.19 0.20 0.20 0.15 36.75%
P/EPS 26.81 23.94 -4.99 -3.04 -2.16 -4.12 -3.62 -
EY 3.73 4.18 -20.06 -32.91 -46.24 -24.29 -27.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.82 0.76 0.82 0.74 0.67 3.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 30/08/10 27/05/10 11/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.38 0.39 0.43 0.45 0.40 0.46 0.40 -
P/RPS 0.24 0.24 0.22 0.22 0.19 0.21 0.15 36.75%
P/EPS 27.54 20.74 -5.10 -3.60 -2.11 -4.51 -3.62 -
EY 3.63 4.82 -19.59 -27.79 -47.40 -22.17 -27.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.84 0.90 0.80 0.81 0.67 5.87%

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