[LOTUS] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 47.08%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 30,904 38,772 43,884 49,092 54,932 74,452 96,612 -18.69%
PBT -4,212 1,952 -5,892 -4,172 -4,684 844 -4,604 -1.60%
Tax 0 0 0 0 0 0 0 -
NP -4,212 1,952 -5,892 -4,172 -4,684 844 -4,604 -1.60%
-
NP to SH -4,212 1,952 -5,892 -4,168 -4,684 844 -4,604 -1.60%
-
Tax Rate - 0.00% - - - 0.00% - -
Total Cost 35,116 36,820 49,776 53,264 59,616 73,608 101,216 -17.48%
-
Net Worth 14,569 16,917 17,597 22,793 20,717 22,895 25,728 -9.81%
Dividend
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 14,569 16,917 17,597 22,793 20,717 22,895 25,728 -9.81%
NOSH 66,226 65,066 65,176 65,124 45,038 44,893 45,137 7.20%
Ratio Analysis
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -13.63% 5.03% -13.43% -8.50% -8.53% 1.13% -4.77% -
ROE -28.91% 11.54% -33.48% -18.29% -22.61% 3.69% -17.89% -
Per Share
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 46.66 59.59 67.33 75.38 121.97 165.84 214.04 -24.16%
EPS -6.36 3.00 -9.04 -6.40 -10.40 1.88 -10.20 -8.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.27 0.35 0.46 0.51 0.57 -15.87%
Adjusted Per Share Value based on latest NOSH - 65,124
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 2.69 3.38 3.83 4.28 4.79 6.49 8.42 -18.71%
EPS -0.37 0.17 -0.51 -0.36 -0.41 0.07 -0.40 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0127 0.0147 0.0153 0.0199 0.0181 0.02 0.0224 -9.79%
Price Multiplier on Financial Quarter End Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.45 0.45 0.315 0.40 0.46 0.45 0.42 -
P/RPS 0.30 0.76 0.47 0.53 0.38 0.27 0.20 7.64%
P/EPS -0.44 15.00 -3.48 -6.25 -4.42 23.94 -4.12 -33.38%
EY -226.09 6.67 -28.70 -16.00 -22.61 4.18 -24.29 49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.73 1.17 1.14 1.00 0.88 0.74 -
Price Multiplier on Announcement Date
31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/02/15 26/08/14 28/08/13 29/08/12 05/09/11 30/08/10 27/08/09 -
Price 0.385 0.39 0.40 0.44 0.45 0.39 0.46 -
P/RPS 0.26 0.65 0.59 0.58 0.37 0.24 0.21 3.95%
P/EPS -0.38 13.00 -4.42 -6.88 -4.33 20.74 -4.51 -36.18%
EY -264.26 7.69 -22.60 -14.55 -23.11 4.82 -22.17 56.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 1.48 1.26 0.98 0.76 0.81 -

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