[LOTUS] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -129.19%
YoY- -51.8%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,693 41,655 31,703 20,821 10,971 48,813 37,198 -59.30%
PBT 488 -2,193 -4,870 -3,376 -1,473 -5,206 -3,356 -
Tax 0 0 0 0 0 0 0 -
NP 488 -2,193 -4,870 -3,376 -1,473 -5,206 -3,356 -
-
NP to SH 488 -2,193 -4,870 -3,376 -1,473 -5,205 -3,355 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 9,205 43,848 36,573 24,197 12,444 54,019 40,554 -62.89%
-
Net Worth 16,917 16,268 13,672 15,641 17,597 18,891 20,846 -13.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 16,917 16,268 13,672 15,641 17,597 18,891 20,846 -13.03%
NOSH 65,066 65,074 65,106 65,173 65,176 65,143 65,145 -0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.03% -5.26% -15.36% -16.21% -13.43% -10.67% -9.02% -
ROE 2.88% -13.48% -35.62% -21.58% -8.37% -27.55% -16.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.90 64.01 48.69 31.95 16.83 74.93 57.10 -59.26%
EPS 0.75 -3.37 -7.48 -5.18 -2.26 -7.99 -5.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.21 0.24 0.27 0.29 0.32 -12.96%
Adjusted Per Share Value based on latest NOSH - 65,171
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.85 3.63 2.76 1.82 0.96 4.26 3.24 -59.11%
EPS 0.04 -0.19 -0.42 -0.29 -0.13 -0.45 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0147 0.0142 0.0119 0.0136 0.0153 0.0165 0.0182 -13.30%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.45 0.535 0.33 0.41 0.315 0.32 0.38 -
P/RPS 3.02 0.84 0.68 1.28 1.87 0.43 0.67 173.62%
P/EPS 60.00 -15.88 -4.41 -7.92 -13.94 -4.01 -7.38 -
EY 1.67 -6.30 -22.67 -12.63 -7.17 -24.97 -13.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.14 1.57 1.71 1.17 1.10 1.19 28.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 26/11/13 28/08/13 30/05/13 28/02/13 -
Price 0.39 0.46 0.44 0.355 0.40 0.345 0.36 -
P/RPS 2.62 0.72 0.90 1.11 2.38 0.46 0.63 159.28%
P/EPS 52.00 -13.65 -5.88 -6.85 -17.70 -4.32 -6.99 -
EY 1.92 -7.33 -17.00 -14.59 -5.65 -23.16 -14.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.84 2.10 1.48 1.48 1.19 1.13 20.84%

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