[LOTUSCIR] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[LOTUSCIR] LOTUS CIRCULAR BERHAD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -73.18%
YoY- -289.11%
Quarter Report
Latest QR
Upcoming QR
LOTUSCIR's Result
LOTUSCIR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 15,624 17,140 18,862 22,941 32,459 36,230 36,689 -43.36%
PBT -6,488 -7,939 -9,305 -8,352 -4,776 1,149 1,719 -
Tax -17 -17 9 -16 -56 280 933 -
NP -6,505 -7,956 -9,296 -8,368 -4,832 1,429 2,652 -
-
NP to SH -6,505 -7,956 -9,296 -8,368 -4,832 1,429 2,048 -
-
Tax Rate - - - - - -24.37% -54.28% -
Total Cost 22,129 25,096 28,158 31,309 37,291 34,801 34,037 -24.93%
-
Net Worth 46,799 48,413 47,946 50,015 53,181 55,954 57,067 -12.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 796 796 796 -
Div Payout % - - - - 0.00% 55.74% 38.89% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 46,799 48,413 47,946 50,015 53,181 55,954 57,067 -12.37%
NOSH 39,999 40,344 39,955 40,012 39,986 39,967 39,907 0.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -41.63% -46.42% -49.28% -36.48% -14.89% 3.94% 7.23% -
ROE -13.90% -16.43% -19.39% -16.73% -9.09% 2.55% 3.59% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 39.06 42.48 47.21 57.33 81.18 90.65 91.94 -43.45%
EPS -16.26 -19.72 -23.27 -20.91 -12.08 3.58 5.13 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.17 1.20 1.20 1.25 1.33 1.40 1.43 -12.51%
Adjusted Per Share Value based on latest NOSH - 40,012
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.78 11.82 13.01 15.82 22.39 24.99 25.30 -43.34%
EPS -4.49 -5.49 -6.41 -5.77 -3.33 0.99 1.41 -
DPS 0.00 0.00 0.00 0.00 0.55 0.55 0.55 -
NAPS 0.3228 0.3339 0.3307 0.3449 0.3668 0.3859 0.3936 -12.37%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.02 1.10 1.70 1.93 2.08 2.43 -
P/RPS 2.94 2.40 2.33 2.97 2.38 2.29 2.64 7.43%
P/EPS -7.07 -5.17 -4.73 -8.13 -15.97 58.17 47.35 -
EY -14.14 -19.33 -21.15 -12.30 -6.26 1.72 2.11 -
DY 0.00 0.00 0.00 0.00 1.04 0.96 0.82 -
P/NAPS 0.98 0.85 0.92 1.36 1.45 1.49 1.70 -30.71%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 23/10/03 25/07/03 22/04/03 24/02/03 28/10/02 31/07/02 29/04/02 -
Price 1.21 1.17 0.90 1.79 1.87 2.04 2.33 -
P/RPS 3.10 2.75 1.91 3.12 2.30 2.25 2.53 14.49%
P/EPS -7.44 -5.93 -3.87 -8.56 -15.47 57.06 45.40 -
EY -13.44 -16.85 -25.85 -11.68 -6.46 1.75 2.20 -
DY 0.00 0.00 0.00 0.00 1.07 0.98 0.86 -
P/NAPS 1.03 0.97 0.75 1.43 1.41 1.46 1.63 -26.34%

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