[LOTUS] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -0.16%
YoY- 49.56%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 89,753 89,161 91,295 87,861 85,308 77,538 72,206 15.65%
PBT -317 -761 -2,965 -2,835 -2,829 -4,029 -6,034 -86.04%
Tax -498 -498 0 0 0 0 -100 192.48%
NP -815 -1,259 -2,965 -2,835 -2,829 -4,029 -6,134 -74.05%
-
NP to SH -815 -1,259 -2,965 -3,825 -3,819 -5,019 -7,124 -76.52%
-
Tax Rate - - - - - - - -
Total Cost 90,568 90,420 94,260 90,696 88,137 81,567 78,340 10.18%
-
Net Worth 29,513 29,718 35,749 29,384 30,150 31,103 32,953 -7.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 29,513 29,718 35,749 29,384 30,150 31,103 32,953 -7.10%
NOSH 45,405 45,028 55,000 45,206 44,999 45,076 45,769 -0.53%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -0.91% -1.41% -3.25% -3.23% -3.32% -5.20% -8.50% -
ROE -2.76% -4.24% -8.29% -13.02% -12.67% -16.14% -21.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 197.67 198.01 165.99 194.36 189.57 172.01 157.76 16.27%
EPS -1.79 -2.80 -5.39 -8.46 -8.49 -11.13 -15.57 -76.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.65 0.65 0.67 0.69 0.72 -6.60%
Adjusted Per Share Value based on latest NOSH - 45,206
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.99 6.95 7.11 6.85 6.65 6.04 5.63 15.56%
EPS -0.06 -0.10 -0.23 -0.30 -0.30 -0.39 -0.56 -77.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0232 0.0279 0.0229 0.0235 0.0242 0.0257 -7.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.52 0.54 0.55 0.83 0.89 0.78 -
P/RPS 0.28 0.26 0.33 0.28 0.44 0.52 0.49 -31.20%
P/EPS -31.20 -18.60 -10.02 -6.50 -9.78 -7.99 -5.01 239.62%
EY -3.21 -5.38 -9.98 -15.38 -10.22 -12.51 -19.96 -70.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.83 0.85 1.24 1.29 1.08 -14.12%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 15/02/07 24/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.50 0.51 0.54 0.59 0.64 0.76 0.85 -
P/RPS 0.25 0.26 0.33 0.30 0.34 0.44 0.54 -40.23%
P/EPS -27.86 -18.24 -10.02 -6.97 -7.54 -6.83 -5.46 197.27%
EY -3.59 -5.48 -9.98 -14.34 -13.26 -14.65 -18.31 -66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.77 0.83 0.91 0.96 1.10 1.18 -24.82%

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