[LOTUS] QoQ Cumulative 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- -44.25%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,964 9,693 41,655 31,703 20,821 10,971 48,813 -48.61%
PBT -1,259 488 -2,193 -4,870 -3,376 -1,473 -5,206 -61.15%
Tax 0 0 0 0 0 0 0 -
NP -1,259 488 -2,193 -4,870 -3,376 -1,473 -5,206 -61.15%
-
NP to SH -1,259 488 -2,193 -4,870 -3,376 -1,473 -5,205 -61.14%
-
Tax Rate - 0.00% - - - - - -
Total Cost 19,223 9,205 43,848 36,573 24,197 12,444 54,019 -49.75%
-
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 -8.00% 2.88% -13.48% -35.62% -21.58% -8.37% -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 27.40 14.90 64.01 48.69 31.95 16.83 74.93 -48.83%
EPS -1.92 0.75 -3.37 -7.48 -5.18 -2.26 -7.99 -61.31%
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 1.40 0.76 3.25 2.47 1.62 0.85 3.80 -48.57%
EPS -0.10 0.04 -0.17 -0.38 -0.26 -0.11 -0.41 -60.92%
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 0.57 3.02 0.84 0.68 1.28 1.87 0.43 20.65%
P/EPS -10.76 60.00 -15.88 -4.41 -7.92 -13.94 -4.01 92.98%
EY -9.29 1.67 -6.30 -22.67 -12.63 -7.17 -24.97 -48.24%
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 0.79 2.62 0.72 0.90 1.11 2.38 0.46 43.36%
P/EPS -15.10 52.00 -13.65 -5.88 -6.85 -17.70 -4.32 130.14%
EY -6.62 1.92 -7.33 -17.00 -14.59 -5.65 -23.16 -56.57%
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