[LOTUS] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -18.22%
YoY- -23.05%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 72,206 71,820 74,026 78,355 83,055 91,427 97,539 -18.12%
PBT -6,034 -7,484 -7,884 -7,919 -6,906 -6,640 -6,968 -9.12%
Tax -100 -100 -100 -100 123 123 123 -
NP -6,134 -7,584 -7,984 -8,019 -6,783 -6,517 -6,845 -7.03%
-
NP to SH -7,124 -7,584 -7,984 -8,019 -6,783 -6,517 -6,845 2.69%
-
Tax Rate - - - - - - - -
Total Cost 78,340 79,404 82,010 86,374 89,838 97,944 104,384 -17.37%
-
Net Worth 32,953 32,493 33,355 34,708 38,350 39,211 40,543 -12.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 32,953 32,493 33,355 34,708 38,350 39,211 40,543 -12.87%
NOSH 45,769 45,129 45,074 45,075 45,118 45,070 45,048 1.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -8.50% -10.56% -10.79% -10.23% -8.17% -7.13% -7.02% -
ROE -21.62% -23.34% -23.94% -23.10% -17.69% -16.62% -16.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 157.76 159.14 164.23 173.83 184.08 202.85 216.52 -18.98%
EPS -15.57 -16.80 -17.71 -17.79 -15.03 -14.46 -15.19 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.74 0.77 0.85 0.87 0.90 -13.78%
Adjusted Per Share Value based on latest NOSH - 45,075
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.63 5.60 5.77 6.11 6.47 7.12 7.60 -18.08%
EPS -0.56 -0.59 -0.62 -0.62 -0.53 -0.51 -0.53 3.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0257 0.0253 0.026 0.027 0.0299 0.0306 0.0316 -12.83%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.78 0.80 0.77 1.25 1.34 1.39 1.56 -
P/RPS 0.49 0.50 0.47 0.72 0.73 0.69 0.72 -22.57%
P/EPS -5.01 -4.76 -4.35 -7.03 -8.91 -9.61 -10.27 -37.94%
EY -19.96 -21.01 -23.00 -14.23 -11.22 -10.40 -9.74 61.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.11 1.04 1.62 1.58 1.60 1.73 -26.89%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.85 0.80 0.80 0.80 1.26 1.31 1.32 -
P/RPS 0.54 0.50 0.49 0.46 0.68 0.65 0.61 -7.78%
P/EPS -5.46 -4.76 -4.52 -4.50 -8.38 -9.06 -8.69 -26.57%
EY -18.31 -21.01 -22.14 -22.24 -11.93 -11.04 -11.51 36.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.11 1.08 1.04 1.48 1.51 1.47 -13.59%

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