[LOTUS] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 67.37%
YoY- 57.84%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 33,130 38,798 40,377 41,655 43,318 44,938 47,511 -21.31%
PBT -482 -76 -232 -2,193 -6,721 -6,357 -5,636 -80.50%
Tax 0 0 0 0 0 0 0 -
NP -482 -76 -232 -2,193 -6,721 -6,357 -5,636 -80.50%
-
NP to SH -482 -76 -232 -2,193 -6,720 -6,355 -5,633 -80.49%
-
Tax Rate - - - - - - - -
Total Cost 33,612 38,874 40,609 43,848 50,039 51,295 53,147 -26.25%
-
Net Worth 14,564 15,762 16,917 16,283 13,700 15,641 17,597 -11.81%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 14,564 15,762 16,917 16,283 13,700 15,641 17,597 -11.81%
NOSH 66,202 65,676 65,066 65,133 65,240 65,171 65,176 1.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.45% -0.20% -0.57% -5.26% -15.52% -14.15% -11.86% -
ROE -3.31% -0.48% -1.37% -13.47% -49.05% -40.63% -32.01% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.04 59.07 62.05 63.95 66.40 68.95 72.90 -22.13%
EPS -0.73 -0.12 -0.36 -3.37 -10.30 -9.75 -8.64 -80.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.26 0.25 0.21 0.24 0.27 -12.72%
Adjusted Per Share Value based on latest NOSH - 65,133
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.89 3.38 3.52 3.63 3.78 3.92 4.14 -21.25%
EPS -0.04 -0.01 -0.02 -0.19 -0.59 -0.55 -0.49 -81.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0137 0.0147 0.0142 0.0119 0.0136 0.0153 -11.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.45 0.36 0.45 0.535 0.33 0.41 0.315 -
P/RPS 0.90 0.61 0.73 0.84 0.50 0.59 0.43 63.40%
P/EPS -61.81 -311.10 -126.21 -15.89 -3.20 -4.20 -3.64 557.25%
EY -1.62 -0.32 -0.79 -6.29 -31.21 -23.78 -27.44 -84.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.50 1.73 2.14 1.57 1.71 1.17 45.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 26/08/14 29/05/14 27/02/14 26/11/13 28/08/13 -
Price 0.385 0.505 0.39 0.46 0.44 0.355 0.40 -
P/RPS 0.77 0.85 0.63 0.72 0.66 0.51 0.55 25.06%
P/EPS -52.88 -436.40 -109.38 -13.66 -4.27 -3.64 -4.63 404.90%
EY -1.89 -0.23 -0.91 -7.32 -23.41 -27.47 -21.61 -80.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.10 1.50 1.84 2.10 1.48 1.48 11.78%

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