[LOTUS] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.74%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,798 40,377 41,655 43,318 44,938 47,511 48,813 -14.18%
PBT -76 -232 -2,193 -6,721 -6,357 -5,636 -5,206 -94.01%
Tax 0 0 0 0 0 0 0 -
NP -76 -232 -2,193 -6,721 -6,357 -5,636 -5,206 -94.01%
-
NP to SH -76 -232 -2,193 -6,720 -6,355 -5,633 -5,202 -94.00%
-
Tax Rate - - - - - - - -
Total Cost 38,874 40,609 43,848 50,039 51,295 53,147 54,019 -19.67%
-
Net Worth 15,762 16,917 16,283 13,700 15,641 17,597 18,890 -11.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 15,762 16,917 16,283 13,700 15,641 17,597 18,890 -11.35%
NOSH 65,676 65,066 65,133 65,240 65,171 65,176 65,140 0.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.20% -0.57% -5.26% -15.52% -14.15% -11.86% -10.67% -
ROE -0.48% -1.37% -13.47% -49.05% -40.63% -32.01% -27.54% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.07 62.05 63.95 66.40 68.95 72.90 74.93 -14.64%
EPS -0.12 -0.36 -3.37 -10.30 -9.75 -8.64 -7.99 -93.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.25 0.21 0.24 0.27 0.29 -11.84%
Adjusted Per Share Value based on latest NOSH - 65,240
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.38 3.52 3.63 3.78 3.92 4.14 4.26 -14.28%
EPS -0.01 -0.02 -0.19 -0.59 -0.55 -0.49 -0.45 -92.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0137 0.0147 0.0142 0.0119 0.0136 0.0153 0.0165 -11.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.36 0.45 0.535 0.33 0.41 0.315 0.32 -
P/RPS 0.61 0.73 0.84 0.50 0.59 0.43 0.43 26.22%
P/EPS -311.10 -126.21 -15.89 -3.20 -4.20 -3.64 -4.01 1714.21%
EY -0.32 -0.79 -6.29 -31.21 -23.78 -27.44 -24.96 -94.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.73 2.14 1.57 1.71 1.17 1.10 22.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 26/08/14 29/05/14 27/02/14 26/11/13 28/08/13 30/05/13 -
Price 0.505 0.39 0.46 0.44 0.355 0.40 0.345 -
P/RPS 0.85 0.63 0.72 0.66 0.51 0.55 0.46 50.52%
P/EPS -436.40 -109.38 -13.66 -4.27 -3.64 -4.63 -4.32 2062.95%
EY -0.23 -0.91 -7.32 -23.41 -27.47 -21.61 -23.15 -95.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.50 1.84 2.10 1.48 1.48 1.19 45.98%

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