[LOTUS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 229.26%
YoY- 1267.81%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 55,098 41,617 29,864 15,167 58,604 42,188 27,063 60.42%
PBT 10,061 9,732 5,778 5,115 -3,957 -1,730 -1,219 -
Tax -134 0 0 0 0 0 0 -
NP 9,927 9,732 5,778 5,115 -3,957 -1,730 -1,219 -
-
NP to SH 9,927 9,732 5,778 5,115 -3,957 -1,730 -1,219 -
-
Tax Rate 1.33% 0.00% 0.00% 0.00% - - - -
Total Cost 45,171 31,885 24,086 10,052 62,561 43,918 28,282 36.51%
-
Net Worth 57,264 55,185 39,418 20,853 -30,020 -27,973 -27,291 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,579 3,449 - - - - - -
Div Payout % 36.05% 35.44% - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 57,264 55,185 39,418 20,853 -30,020 -27,973 -27,291 -
NOSH 718,524 690,405 689,695 409,374 68,229 68,229 68,229 378.39%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 18.02% 23.38% 19.35% 33.72% -6.75% -4.10% -4.50% -
ROE 17.34% 17.64% 14.66% 24.53% 0.00% 0.00% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.70 6.03 6.06 5.09 85.89 61.83 39.66 -66.37%
EPS 1.64 1.74 1.17 1.72 -5.80 -2.54 -1.79 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 -0.44 -0.41 -0.40 -
Adjusted Per Share Value based on latest NOSH - 409,374
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.80 3.63 2.60 1.32 5.11 3.68 2.36 60.32%
EPS 0.87 0.85 0.50 0.45 -0.34 -0.15 -0.11 -
DPS 0.31 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0481 0.0344 0.0182 -0.0262 -0.0244 -0.0238 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.27 0.295 0.10 0.11 0.15 0.16 0.17 -
P/RPS 3.51 4.89 1.65 2.16 0.17 0.26 0.43 303.86%
P/EPS 19.47 20.91 8.53 6.41 -2.59 -6.31 -9.52 -
EY 5.14 4.78 11.73 15.61 -38.66 -15.85 -10.51 -
DY 1.85 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.69 1.25 1.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 25/08/20 22/06/20 22/06/20 26/11/19 20/08/19 29/05/19 -
Price 0.255 0.27 0.33 0.33 0.11 0.18 0.16 -
P/RPS 3.31 4.48 5.44 6.48 0.13 0.29 0.40 307.54%
P/EPS 18.39 19.14 28.14 19.22 -1.90 -7.10 -8.96 -
EY 5.44 5.23 3.55 5.20 -52.72 -14.09 -11.17 -
DY 1.96 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 3.38 4.13 4.71 0.00 0.00 0.00 -

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