[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.83%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 35,928 38,772 41,655 42,270 41,642 43,884 48,813 -18.46%
PBT -2,518 1,952 -2,193 -6,493 -6,752 -5,892 -5,206 -38.35%
Tax 0 0 0 0 0 0 0 -
NP -2,518 1,952 -2,193 -6,493 -6,752 -5,892 -5,206 -38.35%
-
NP to SH -2,518 1,952 -2,193 -6,493 -6,752 -5,892 -5,205 -38.34%
-
Tax Rate - 0.00% - - - - - -
Total Cost 38,446 36,820 43,848 48,763 48,394 49,776 54,019 -20.26%
-
Net Worth 15,737 16,917 16,268 13,672 15,641 17,597 18,891 -11.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,737 16,917 16,268 13,672 15,641 17,597 18,891 -11.45%
NOSH 65,572 65,066 65,074 65,106 65,173 65,176 65,143 0.43%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -7.01% 5.03% -5.26% -15.36% -16.21% -13.43% -10.67% -
ROE -16.00% 11.54% -13.48% -47.49% -43.17% -33.48% -27.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.79 59.59 64.01 64.92 63.89 67.33 74.93 -18.82%
EPS -3.84 3.00 -3.37 -9.97 -10.36 -9.04 -7.99 -38.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.25 0.21 0.24 0.27 0.29 -11.84%
Adjusted Per Share Value based on latest NOSH - 65,240
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.80 3.02 3.25 3.29 3.24 3.42 3.80 -18.40%
EPS -0.20 0.15 -0.17 -0.51 -0.53 -0.46 -0.41 -38.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 0.0132 0.0127 0.0107 0.0122 0.0137 0.0147 -11.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.45 0.535 0.33 0.41 0.315 0.32 -
P/RPS 0.52 0.76 0.84 0.51 0.64 0.47 0.43 13.49%
P/EPS -9.87 15.00 -15.88 -3.31 -3.96 -3.48 -4.01 82.19%
EY -10.13 6.67 -6.30 -30.22 -25.27 -28.70 -24.97 -45.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.73 2.14 1.57 1.71 1.17 1.10 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 29/05/14 27/02/14 26/11/13 28/08/13 30/05/13 -
Price 0.505 0.39 0.46 0.44 0.355 0.40 0.345 -
P/RPS 0.73 0.65 0.72 0.68 0.56 0.59 0.46 36.01%
P/EPS -13.84 13.00 -13.65 -4.41 -3.43 -4.42 -4.32 117.16%
EY -7.22 7.69 -7.33 -22.67 -29.18 -22.60 -23.16 -53.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 1.84 2.10 1.48 1.48 1.19 -

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