[LOTUS] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 294.74%
YoY- 38.61%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 94,956 92,802 95,591 99,025 98,333 97,663 97,037 -1.43%
PBT 2,799 4,229 4,671 3,018 -1,516 -1,837 1,170 79.15%
Tax 12 12 -9 -17 -25 385 188 -84.10%
NP 2,811 4,241 4,662 3,001 -1,541 -1,452 1,358 62.63%
-
NP to SH 2,811 4,241 4,662 3,001 -1,541 -1,866 944 107.39%
-
Tax Rate -0.43% -0.28% 0.19% 0.56% - - -16.07% -
Total Cost 92,145 88,561 90,929 96,024 99,874 99,115 95,679 -2.48%
-
Net Worth 45,923 46,766 46,887 96,504 39,240 28,353 31,587 28.42%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 45,923 46,766 46,887 96,504 39,240 28,353 31,587 28.42%
NOSH 44,156 43,301 43,015 96,504 40,454 29,230 24,297 49.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.96% 4.57% 4.88% 3.03% -1.57% -1.49% 1.40% -
ROE 6.12% 9.07% 9.94% 3.11% -3.93% -6.58% 2.99% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 215.04 214.31 222.22 102.61 243.07 334.11 399.36 -33.88%
EPS 6.37 9.79 10.84 3.11 -3.81 -6.38 3.89 39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.08 1.09 1.00 0.97 0.97 1.30 -13.85%
Adjusted Per Share Value based on latest NOSH - 96,504
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.40 7.23 7.45 7.72 7.66 7.61 7.56 -1.41%
EPS 0.22 0.33 0.36 0.23 -0.12 -0.15 0.07 115.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0358 0.0364 0.0365 0.0752 0.0306 0.0221 0.0246 28.50%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.21 1.88 2.18 2.65 1.74 1.81 1.47 -
P/RPS 1.03 0.88 0.98 2.58 0.72 0.54 0.37 98.26%
P/EPS 34.72 19.20 20.11 85.22 -45.68 -28.35 37.84 -5.59%
EY 2.88 5.21 4.97 1.17 -2.19 -3.53 2.64 5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.74 2.00 2.65 1.79 1.87 1.13 52.77%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 21/04/03 29/11/02 30/08/02 08/07/02 08/04/02 -
Price 1.90 1.83 1.91 2.34 2.70 1.84 1.94 -
P/RPS 0.88 0.85 0.86 2.28 1.11 0.55 0.49 47.90%
P/EPS 29.85 18.68 17.62 75.25 -70.88 -28.82 49.93 -29.10%
EY 3.35 5.35 5.67 1.33 -1.41 -3.47 2.00 41.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.69 1.75 2.34 2.78 1.90 1.49 14.72%

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