[LOTUS] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 6.46%
YoY- 33.93%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 43,318 44,938 47,511 48,813 49,888 51,800 52,338 -11.81%
PBT -6,721 -6,357 -5,636 -5,206 -5,565 -6,908 -7,747 -9.01%
Tax 0 0 0 0 0 0 0 -
NP -6,721 -6,357 -5,636 -5,206 -5,565 -6,908 -7,747 -9.01%
-
NP to SH -6,720 -6,355 -5,633 -5,202 -5,561 -6,905 -7,745 -9.00%
-
Tax Rate - - - - - - - -
Total Cost 50,039 51,295 53,147 54,019 55,453 58,708 60,085 -11.45%
-
Net Worth 13,700 15,641 17,597 18,890 20,883 21,532 22,793 -28.71%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 13,700 15,641 17,597 18,890 20,883 21,532 22,793 -28.71%
NOSH 65,240 65,171 65,176 65,140 65,260 65,248 65,124 0.11%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -15.52% -14.15% -11.86% -10.67% -11.15% -13.34% -14.80% -
ROE -49.05% -40.63% -32.01% -27.54% -26.63% -32.07% -33.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.40 68.95 72.90 74.93 76.44 79.39 80.37 -11.92%
EPS -10.30 -9.75 -8.64 -7.99 -8.52 -10.58 -11.89 -9.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.24 0.27 0.29 0.32 0.33 0.35 -28.79%
Adjusted Per Share Value based on latest NOSH - 65,140
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.38 3.50 3.70 3.80 3.89 4.04 4.08 -11.76%
EPS -0.52 -0.50 -0.44 -0.41 -0.43 -0.54 -0.60 -9.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0122 0.0137 0.0147 0.0163 0.0168 0.0178 -28.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.33 0.41 0.315 0.32 0.38 0.39 0.40 -
P/RPS 0.50 0.59 0.43 0.43 0.50 0.49 0.50 0.00%
P/EPS -3.20 -4.20 -3.64 -4.01 -4.46 -3.69 -3.36 -3.19%
EY -31.21 -23.78 -27.44 -24.96 -22.42 -27.13 -29.73 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.71 1.17 1.10 1.19 1.18 1.14 23.71%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 28/08/13 30/05/13 28/02/13 27/11/12 29/08/12 -
Price 0.44 0.355 0.40 0.345 0.36 0.37 0.44 -
P/RPS 0.66 0.51 0.55 0.46 0.47 0.47 0.55 12.88%
P/EPS -4.27 -3.64 -4.63 -4.32 -4.22 -3.50 -3.70 9.99%
EY -23.41 -27.47 -21.61 -23.15 -23.67 -28.60 -27.03 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.48 1.48 1.19 1.13 1.12 1.26 40.44%

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