[LOTUS] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 122.23%
YoY- 118.33%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 43,884 49,092 54,932 74,452 96,612 98,684 96,312 -12.26%
PBT -5,892 -4,172 -4,684 844 -4,604 5,092 -672 43.55%
Tax 0 0 0 0 0 0 0 -
NP -5,892 -4,172 -4,684 844 -4,604 5,092 -672 43.55%
-
NP to SH -5,892 -4,168 -4,684 844 -4,604 5,092 -672 43.55%
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 49,776 53,264 59,616 73,608 101,216 93,592 96,984 -10.51%
-
Net Worth 17,597 22,793 20,717 22,895 25,728 32,837 29,513 -8.25%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 17,597 22,793 20,717 22,895 25,728 32,837 29,513 -8.25%
NOSH 65,176 65,124 45,038 44,893 45,137 44,982 45,405 6.20%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -13.43% -8.50% -8.53% 1.13% -4.77% 5.16% -0.70% -
ROE -33.48% -18.29% -22.61% 3.69% -17.89% 15.51% -2.28% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 67.33 75.38 121.97 165.84 214.04 219.38 212.12 -17.39%
EPS -9.04 -6.40 -10.40 1.88 -10.20 11.32 -1.48 35.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.35 0.46 0.51 0.57 0.73 0.65 -13.60%
Adjusted Per Share Value based on latest NOSH - 44,893
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.19 4.68 5.24 7.10 9.22 9.42 9.19 -12.25%
EPS -0.56 -0.40 -0.45 0.08 -0.44 0.49 -0.06 45.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.0218 0.0198 0.0218 0.0246 0.0313 0.0282 -8.26%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.315 0.40 0.46 0.45 0.42 0.49 0.56 -
P/RPS 0.47 0.53 0.38 0.27 0.20 0.22 0.26 10.36%
P/EPS -3.48 -6.25 -4.42 23.94 -4.12 4.33 -37.84 -32.79%
EY -28.70 -16.00 -22.61 4.18 -24.29 23.10 -2.64 48.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.14 1.00 0.88 0.74 0.67 0.86 5.25%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 05/09/11 30/08/10 27/08/09 28/08/08 29/08/07 -
Price 0.40 0.44 0.45 0.39 0.46 0.50 0.50 -
P/RPS 0.59 0.58 0.37 0.24 0.21 0.23 0.24 16.15%
P/EPS -4.42 -6.88 -4.33 20.74 -4.51 4.42 -33.78 -28.72%
EY -22.60 -14.55 -23.11 4.82 -22.17 22.64 -2.96 40.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.26 0.98 0.76 0.81 0.68 0.77 11.49%

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