[LOTUS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- -44.46%
YoY- 237.44%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 66,079 48,237 35,492 17,122 51,762 39,726 27,038 81.33%
PBT 3,187 2,653 2,459 1,518 2,831 2,176 1,432 70.37%
Tax -132 -122 -99 -40 -170 -124 -83 36.20%
NP 3,055 2,531 2,360 1,478 2,661 2,052 1,349 72.36%
-
NP to SH 3,055 2,531 2,360 1,478 2,661 2,052 1,349 72.36%
-
Tax Rate 4.14% 4.60% 4.03% 2.64% 6.00% 5.70% 5.80% -
Total Cost 63,024 45,706 33,132 15,644 49,101 37,674 25,689 81.80%
-
Net Worth 71,328 71,328 71,328 71,328 71,328 71,205 60,128 12.04%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 71,328 71,328 71,328 71,328 71,328 71,205 60,128 12.04%
NOSH 1,018,974 1,018,974 1,018,974 1,018,974 1,018,974 1,018,974 978,974 2.70%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.62% 5.25% 6.65% 8.63% 5.14% 5.17% 4.99% -
ROE 4.28% 3.55% 3.31% 2.07% 3.73% 2.88% 2.24% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.48 4.73 3.48 1.68 5.08 3.91 3.15 61.67%
EPS 0.30 0.25 0.23 0.15 0.34 0.24 0.17 45.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,018,974
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.15 3.76 2.77 1.33 4.03 3.10 2.11 81.18%
EPS 0.24 0.20 0.18 0.12 0.21 0.16 0.11 68.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0556 0.0556 0.0556 0.0556 0.0555 0.0469 12.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.145 0.165 0.20 0.20 0.22 0.235 0.26 -
P/RPS 2.24 3.49 5.74 11.90 4.33 6.02 8.26 -58.07%
P/EPS 48.36 66.43 86.35 137.89 84.24 116.49 165.55 -55.94%
EY 2.07 1.51 1.16 0.73 1.19 0.86 0.60 128.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.36 2.86 2.86 3.14 3.36 3.71 -32.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 19/08/22 27/05/22 18/02/22 26/11/21 20/08/21 24/05/21 -
Price 0.135 0.17 0.165 0.20 0.23 0.245 0.23 -
P/RPS 2.08 3.59 4.74 11.90 4.53 6.27 7.31 -56.70%
P/EPS 45.03 68.44 71.24 137.89 88.07 121.45 146.45 -54.41%
EY 2.22 1.46 1.40 0.73 1.14 0.82 0.68 119.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.43 2.36 2.86 3.29 3.50 3.29 -29.90%

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