[LOTUS] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -9.03%
YoY- 327.28%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 102,283 97,270 94,956 92,802 95,591 99,025 98,333 2.65%
PBT -4,654 -2,776 2,799 4,229 4,671 3,018 -1,516 110.79%
Tax 12 12 12 12 -9 -17 -25 -
NP -4,642 -2,764 2,811 4,241 4,662 3,001 -1,541 108.15%
-
NP to SH -4,642 -2,764 2,811 4,241 4,662 3,001 -1,541 108.15%
-
Tax Rate - - -0.43% -0.28% 0.19% 0.56% - -
Total Cost 106,925 100,034 92,145 88,561 90,929 96,024 99,874 4.63%
-
Net Worth 43,487 44,293 45,923 46,766 46,887 96,504 39,240 7.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 43,487 44,293 45,923 46,766 46,887 96,504 39,240 7.07%
NOSH 44,374 44,293 44,156 43,301 43,015 96,504 40,454 6.34%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -4.54% -2.84% 2.96% 4.57% 4.88% 3.03% -1.57% -
ROE -10.67% -6.24% 6.12% 9.07% 9.94% 3.11% -3.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 230.50 219.60 215.04 214.31 222.22 102.61 243.07 -3.46%
EPS -10.46 -6.24 6.37 9.79 10.84 3.11 -3.81 95.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.00 1.04 1.08 1.09 1.00 0.97 0.68%
Adjusted Per Share Value based on latest NOSH - 43,301
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.97 7.58 7.40 7.23 7.45 7.72 7.66 2.67%
EPS -0.36 -0.22 0.22 0.33 0.36 0.23 -0.12 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0345 0.0358 0.0364 0.0365 0.0752 0.0306 7.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.93 1.82 2.21 1.88 2.18 2.65 1.74 -
P/RPS 0.84 0.83 1.03 0.88 0.98 2.58 0.72 10.79%
P/EPS -18.45 -29.17 34.72 19.20 20.11 85.22 -45.68 -45.26%
EY -5.42 -3.43 2.88 5.21 4.97 1.17 -2.19 82.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.82 2.13 1.74 2.00 2.65 1.79 6.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 21/04/03 29/11/02 30/08/02 -
Price 1.83 2.63 1.90 1.83 1.91 2.34 2.70 -
P/RPS 0.79 1.20 0.88 0.85 0.86 2.28 1.11 -20.23%
P/EPS -17.49 -42.15 29.85 18.68 17.62 75.25 -70.88 -60.55%
EY -5.72 -2.37 3.35 5.35 5.67 1.33 -1.41 153.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.63 1.83 1.69 1.75 2.34 2.78 -23.17%

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