[LOTUS] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 101.28%
YoY- 102.27%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,845 18,613 17,370 21,854 22,935 24,153 27,161 -27.25%
PBT 101 211 419 40 -3,117 -1,151 -4,836 -
Tax 0 0 0 0 0 0 -12 -
NP 101 211 419 40 -3,117 -1,151 -4,848 -
-
NP to SH 101 211 419 40 -3,117 -1,151 -4,848 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 16,744 18,402 16,951 21,814 26,052 25,304 32,009 -35.05%
-
Net Worth 23,872 22,895 22,977 22,222 22,521 25,728 27,033 -7.94%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 23,872 22,895 22,977 22,222 22,521 25,728 27,033 -7.94%
NOSH 45,909 44,893 45,053 44,444 45,043 45,137 45,055 1.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.60% 1.13% 2.41% 0.18% -13.59% -4.77% -17.85% -
ROE 0.42% 0.92% 1.82% 0.18% -13.84% -4.47% -17.93% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 36.69 41.46 38.55 49.17 50.92 53.51 60.28 -28.15%
EPS 0.22 0.47 0.93 0.09 -6.92 -2.55 -10.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.51 0.51 0.50 0.50 0.57 0.60 -9.09%
Adjusted Per Share Value based on latest NOSH - 44,444
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.38 1.53 1.43 1.79 1.88 1.98 2.23 -27.35%
EPS 0.01 0.02 0.03 0.00 -0.26 -0.09 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0196 0.0188 0.0189 0.0182 0.0185 0.0211 0.0222 -7.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.37 0.45 0.42 0.38 0.41 0.42 0.40 -
P/RPS 1.01 1.09 1.09 0.77 0.81 0.78 0.66 32.76%
P/EPS 168.18 95.74 45.16 422.22 -5.92 -16.47 -3.72 -
EY 0.59 1.04 2.21 0.24 -16.88 -6.07 -26.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.82 0.76 0.82 0.74 0.67 3.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 30/08/10 27/05/10 11/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.38 0.39 0.43 0.45 0.40 0.46 0.40 -
P/RPS 1.04 0.94 1.12 0.92 0.79 0.86 0.66 35.37%
P/EPS 172.73 82.98 46.24 500.00 -5.78 -18.04 -3.72 -
EY 0.58 1.21 2.16 0.20 -17.30 -5.54 -26.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.84 0.90 0.80 0.81 0.67 5.87%

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