[LOTUS] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 86.77%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,813 37,198 24,696 12,273 53,798 41,108 26,964 48.48%
PBT -5,206 -3,356 -2,225 -1,043 -7,876 -5,666 -3,192 38.51%
Tax 0 0 0 0 0 0 0 -
NP -5,206 -3,356 -2,225 -1,043 -7,876 -5,666 -3,192 38.51%
-
NP to SH -5,205 -3,355 -2,224 -1,042 -7,876 -5,666 -3,192 38.49%
-
Tax Rate - - - - - - - -
Total Cost 54,019 40,554 26,921 13,316 61,674 46,774 30,156 47.44%
-
Net Worth 18,891 20,846 21,459 22,793 20,335 20,773 20,817 -6.26%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 18,891 20,846 21,459 22,793 20,335 20,773 20,817 -6.26%
NOSH 65,143 65,145 65,029 65,124 54,961 51,934 49,565 19.96%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.67% -9.02% -9.01% -8.50% -14.64% -13.78% -11.84% -
ROE -27.55% -16.09% -10.36% -4.57% -38.73% -27.28% -15.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.93 57.10 37.98 18.85 97.88 79.15 54.40 23.77%
EPS -7.99 -5.15 -3.42 -1.60 -14.33 -10.91 -6.44 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.32 0.33 0.35 0.37 0.40 0.42 -21.86%
Adjusted Per Share Value based on latest NOSH - 65,124
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.80 2.90 1.92 0.96 4.19 3.20 2.10 48.44%
EPS -0.41 -0.26 -0.17 -0.08 -0.61 -0.44 -0.25 39.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0162 0.0167 0.0178 0.0158 0.0162 0.0162 -6.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.32 0.38 0.39 0.40 0.41 0.41 0.37 -
P/RPS 0.43 0.67 1.03 2.12 0.42 0.52 0.68 -26.30%
P/EPS -4.01 -7.38 -11.40 -25.00 -2.86 -3.76 -5.75 -21.34%
EY -24.97 -13.55 -8.77 -4.00 -34.95 -26.61 -17.41 27.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 1.18 1.14 1.11 1.03 0.88 16.02%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 27/11/12 29/08/12 30/05/12 28/02/12 29/11/11 -
Price 0.345 0.36 0.37 0.44 0.47 0.40 0.41 -
P/RPS 0.46 0.63 0.97 2.33 0.48 0.51 0.75 -27.79%
P/EPS -4.32 -6.99 -10.82 -27.50 -3.28 -3.67 -6.37 -22.79%
EY -23.16 -14.31 -9.24 -3.64 -30.49 -27.27 -15.71 29.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 1.12 1.26 1.27 1.00 0.98 13.80%

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