[LOTUS] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -460.01%
YoY- -320.8%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 96,103 107,577 115,977 116,495 111,471 103,920 92,683 2.43%
PBT -9,064 -10,867 -7,391 -4,967 1,393 6,756 3,706 -
Tax -12 -12 -12 -12 -10 -10 -10 12.88%
NP -9,076 -10,879 -7,403 -4,979 1,383 6,746 3,696 -
-
NP to SH -9,076 -10,879 -7,403 -4,979 1,383 6,746 3,696 -
-
Tax Rate - - - - 0.72% 0.15% 0.27% -
Total Cost 105,179 118,456 123,380 121,474 110,088 97,174 88,987 11.75%
-
Net Worth 22,222 22,521 25,728 27,033 31,562 33,207 32,837 -22.86%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,222 22,521 25,728 27,033 31,562 33,207 32,837 -22.86%
NOSH 44,444 45,043 45,137 45,055 45,089 44,874 44,982 -0.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -9.44% -10.11% -6.38% -4.27% 1.24% 6.49% 3.99% -
ROE -40.84% -48.30% -28.77% -18.42% 4.38% 20.31% 11.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 216.23 238.83 256.94 258.56 247.22 231.58 206.04 3.26%
EPS -20.42 -24.15 -16.40 -11.05 3.07 15.03 8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.57 0.60 0.70 0.74 0.73 -22.24%
Adjusted Per Share Value based on latest NOSH - 45,055
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.38 9.38 10.11 10.16 9.72 9.06 8.08 2.45%
EPS -0.79 -0.95 -0.65 -0.43 0.12 0.59 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0196 0.0224 0.0236 0.0275 0.029 0.0286 -22.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.38 0.41 0.42 0.40 0.40 0.45 0.49 -
P/RPS 0.18 0.17 0.16 0.15 0.16 0.19 0.24 -17.40%
P/EPS -1.86 -1.70 -2.56 -3.62 13.04 2.99 5.96 -
EY -53.74 -58.91 -39.05 -27.63 7.67 33.41 16.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 0.74 0.67 0.57 0.61 0.67 8.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 26/11/09 27/08/09 29/05/09 27/02/09 26/11/08 28/08/08 -
Price 0.45 0.40 0.46 0.40 0.38 0.36 0.50 -
P/RPS 0.21 0.17 0.18 0.15 0.15 0.16 0.24 -8.49%
P/EPS -2.20 -1.66 -2.80 -3.62 12.39 2.39 6.09 -
EY -45.38 -60.38 -35.65 -27.63 8.07 41.76 16.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.81 0.67 0.54 0.49 0.68 20.48%

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