[LOTUS] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 63.9%
YoY- 553.5%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 116,495 111,471 103,920 92,683 92,090 91,540 88,687 19.92%
PBT -4,967 1,393 6,756 3,706 2,265 1,480 -2,131 75.70%
Tax -12 -10 -10 -10 -10 -498 -498 -91.63%
NP -4,979 1,383 6,746 3,696 2,255 982 -2,629 53.01%
-
NP to SH -4,979 1,383 6,746 3,696 2,255 982 -2,629 53.01%
-
Tax Rate - 0.72% 0.15% 0.27% 0.44% 33.65% - -
Total Cost 121,474 110,088 97,174 88,987 89,835 90,558 91,316 20.93%
-
Net Worth 27,033 31,562 33,207 32,837 31,992 30,187 26,594 1.09%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 27,033 31,562 33,207 32,837 31,992 30,187 26,594 1.09%
NOSH 45,055 45,089 44,874 44,982 45,059 45,056 45,075 -0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -4.27% 1.24% 6.49% 3.99% 2.45% 1.07% -2.96% -
ROE -18.42% 4.38% 20.31% 11.26% 7.05% 3.25% -9.89% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 258.56 247.22 231.58 206.04 204.37 203.17 196.75 19.95%
EPS -11.05 3.07 15.03 8.22 5.00 2.18 -5.83 53.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.70 0.74 0.73 0.71 0.67 0.59 1.12%
Adjusted Per Share Value based on latest NOSH - 44,982
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 9.08 8.69 8.10 7.22 7.18 7.13 6.91 19.94%
EPS -0.39 0.11 0.53 0.29 0.18 0.08 -0.20 56.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0246 0.0259 0.0256 0.0249 0.0235 0.0207 1.28%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.40 0.40 0.45 0.49 0.50 0.55 0.58 -
P/RPS 0.15 0.16 0.19 0.24 0.24 0.27 0.29 -35.53%
P/EPS -3.62 13.04 2.99 5.96 9.99 25.24 -9.94 -48.97%
EY -27.63 7.67 33.41 16.77 10.01 3.96 -10.06 95.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.61 0.67 0.70 0.82 0.98 -22.37%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 26/11/08 28/08/08 27/05/08 27/02/08 27/11/07 -
Price 0.40 0.38 0.36 0.50 0.55 0.52 0.55 -
P/RPS 0.15 0.15 0.16 0.24 0.27 0.26 0.28 -34.01%
P/EPS -3.62 12.39 2.39 6.09 10.99 23.86 -9.43 -47.14%
EY -27.63 8.07 41.76 16.43 9.10 4.19 -10.60 89.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.49 0.68 0.77 0.78 0.93 -19.62%

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