[LOTUS] QoQ Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 33.4%
YoY- -231.0%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 20,817 20,045 23,089 27,476 26,929 26,147 21,731 -2.81%
PBT -1,271 -1,847 -2,457 -1,065 -1,599 -1,519 -471 93.47%
Tax 0 0 123 0 0 0 12 -
NP -1,271 -1,847 -2,334 -1,065 -1,599 -1,519 -459 96.82%
-
NP to SH -1,271 -1,847 -2,334 -1,065 -1,599 -1,519 -459 96.82%
-
Tax Rate - - - - - - - -
Total Cost 22,088 21,892 25,423 28,541 28,528 27,666 22,190 -0.30%
-
Net Worth 39,211 40,543 42,601 43,487 44,293 45,923 46,766 -11.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 39,211 40,543 42,601 43,487 44,293 45,923 46,766 -11.05%
NOSH 45,070 45,048 45,320 44,374 44,293 44,156 43,301 2.69%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -6.11% -9.21% -10.11% -3.88% -5.94% -5.81% -2.11% -
ROE -3.24% -4.56% -5.48% -2.45% -3.61% -3.31% -0.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.19 44.50 50.95 61.92 60.80 59.21 50.18 -5.35%
EPS -2.82 -4.10 -5.15 -2.40 -3.61 -3.44 -1.06 91.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.90 0.94 0.98 1.00 1.04 1.08 -13.38%
Adjusted Per Share Value based on latest NOSH - 44,374
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.62 1.56 1.80 2.14 2.10 2.04 1.69 -2.77%
EPS -0.10 -0.14 -0.18 -0.08 -0.12 -0.12 -0.04 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0316 0.0332 0.0339 0.0345 0.0358 0.0364 -10.89%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.39 1.56 1.80 1.93 1.82 2.21 1.88 -
P/RPS 3.01 3.51 3.53 3.12 2.99 3.73 3.75 -13.59%
P/EPS -49.29 -38.05 -34.95 -80.42 -50.42 -64.24 -177.36 -57.31%
EY -2.03 -2.63 -2.86 -1.24 -1.98 -1.56 -0.56 135.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.73 1.91 1.97 1.82 2.13 1.74 -5.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.31 1.32 1.59 1.83 2.63 1.90 1.83 -
P/RPS 2.84 2.97 3.12 2.96 4.33 3.21 3.65 -15.36%
P/EPS -46.45 -32.20 -30.87 -76.25 -72.85 -55.23 -172.64 -58.22%
EY -2.15 -3.11 -3.24 -1.31 -1.37 -1.81 -0.58 138.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.47 1.69 1.87 2.63 1.83 1.69 -7.21%

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