[LOTUS] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 137.35%
YoY- 133.12%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 103,920 92,683 92,090 91,540 88,687 89,753 89,161 10.72%
PBT 6,756 3,706 2,265 1,480 -2,131 -317 -761 -
Tax -10 -10 -10 -498 -498 -498 -498 -92.55%
NP 6,746 3,696 2,255 982 -2,629 -815 -1,259 -
-
NP to SH 6,746 3,696 2,255 982 -2,629 -815 -1,259 -
-
Tax Rate 0.15% 0.27% 0.44% 33.65% - - - -
Total Cost 97,174 88,987 89,835 90,558 91,316 90,568 90,420 4.90%
-
Net Worth 33,207 32,837 31,992 30,187 26,594 29,513 29,718 7.65%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 33,207 32,837 31,992 30,187 26,594 29,513 29,718 7.65%
NOSH 44,874 44,982 45,059 45,056 45,075 45,405 45,028 -0.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.49% 3.99% 2.45% 1.07% -2.96% -0.91% -1.41% -
ROE 20.31% 11.26% 7.05% 3.25% -9.89% -2.76% -4.24% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 231.58 206.04 204.37 203.17 196.75 197.67 198.01 10.97%
EPS 15.03 8.22 5.00 2.18 -5.83 -1.79 -2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.71 0.67 0.59 0.65 0.66 7.90%
Adjusted Per Share Value based on latest NOSH - 45,056
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.10 7.22 7.18 7.13 6.91 6.99 6.95 10.71%
EPS 0.53 0.29 0.18 0.08 -0.20 -0.06 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0256 0.0249 0.0235 0.0207 0.023 0.0232 7.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.49 0.50 0.55 0.58 0.56 0.52 -
P/RPS 0.19 0.24 0.24 0.27 0.29 0.28 0.26 -18.82%
P/EPS 2.99 5.96 9.99 25.24 -9.94 -31.20 -18.60 -
EY 33.41 16.77 10.01 3.96 -10.06 -3.21 -5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.70 0.82 0.98 0.86 0.79 -15.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 27/02/08 27/11/07 29/08/07 31/05/07 -
Price 0.36 0.50 0.55 0.52 0.55 0.50 0.51 -
P/RPS 0.16 0.24 0.27 0.26 0.28 0.25 0.26 -27.58%
P/EPS 2.39 6.09 10.99 23.86 -9.43 -27.86 -18.24 -
EY 41.76 16.43 9.10 4.19 -10.60 -3.59 -5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.77 0.78 0.93 0.77 0.77 -25.95%

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