[LOTUSCIR] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[LOTUSCIR] LOTUS CIRCULAR BERHAD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 19.85%
YoY- -652.14%
Quarter Report
Latest QR
Upcoming QR
LOTUSCIR's Result
LOTUSCIR's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 14,495 44,800 11,341 3,592 1,484 6,177 3,322 166.78%
PBT -1,359 3,015 453 -646 -806 -374 -1,472 -5.18%
Tax -395 -3,863 -433 0 0 -23 0 -
NP -1,754 -848 20 -646 -806 -397 -1,472 12.38%
-
NP to SH -1,754 -848 20 -646 -806 -397 -1,472 12.38%
-
Tax Rate - 128.13% 95.58% - - - - -
Total Cost 16,249 45,648 11,321 4,238 2,290 6,574 4,794 125.47%
-
Net Worth 18,043 44,037 18,799 44,869 45,487 46,517 46,799 -46.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 18,043 44,037 18,799 44,869 45,487 46,517 46,799 -46.99%
NOSH 41,961 40,034 39,999 40,062 39,900 40,101 39,999 3.24%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -12.10% -1.89% 0.18% -17.98% -54.31% -6.43% -44.31% -
ROE -9.72% -1.93% 0.11% -1.44% -1.77% -0.85% -3.15% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.54 111.90 28.35 8.97 3.72 15.40 8.31 158.28%
EPS -4.18 -2.12 0.05 -1.61 -2.02 -0.99 -3.68 8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 1.10 0.47 1.12 1.14 1.16 1.17 -48.66%
Adjusted Per Share Value based on latest NOSH - 40,062
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.00 30.90 7.82 2.48 1.02 4.26 2.29 166.92%
EPS -1.21 -0.58 0.01 -0.45 -0.56 -0.27 -1.02 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1244 0.3037 0.1297 0.3094 0.3137 0.3208 0.3228 -47.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.67 0.77 0.99 1.05 1.38 1.31 1.15 -
P/RPS 1.94 0.69 3.49 11.71 37.10 8.50 13.85 -72.99%
P/EPS -16.03 -36.35 1,980.00 -65.12 -68.32 -132.32 -31.25 -35.89%
EY -6.24 -2.75 0.05 -1.54 -1.46 -0.76 -3.20 56.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.70 2.11 0.94 1.21 1.13 0.98 36.29%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 24/02/05 29/11/04 05/08/04 27/04/04 27/02/04 23/10/03 -
Price 0.67 0.73 0.85 0.98 1.39 1.53 1.21 -
P/RPS 1.94 0.65 3.00 10.93 37.37 9.93 14.57 -73.89%
P/EPS -16.03 -34.46 1,700.00 -60.78 -68.81 -154.55 -32.88 -38.02%
EY -6.24 -2.90 0.06 -1.65 -1.45 -0.65 -3.04 61.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.66 1.81 0.88 1.22 1.32 1.03 31.85%

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