[LOTUS] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 3.83%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,710 5,229 24,293 42,270 49,597 54,810 66,962 -38.93%
PBT -5,577 -10,092 -7,487 -6,493 -4,474 -7,554 -1,054 29.20%
Tax 0 0 0 0 0 0 0 -
NP -5,577 -10,092 -7,487 -6,493 -4,474 -7,554 -1,054 29.20%
-
NP to SH -5,577 -10,092 -7,486 -6,493 -4,473 -7,554 -1,054 29.20%
-
Tax Rate - - - - - - - -
Total Cost 8,287 15,321 31,780 48,763 54,071 62,365 68,017 -27.65%
-
Net Worth -15,010 -6,140 10,713 13,672 20,846 20,773 22,022 -
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth -15,010 -6,140 10,713 13,672 20,846 20,773 22,022 -
NOSH 68,229 68,229 68,229 65,106 65,145 51,934 44,943 6.63%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -205.76% -192.99% -30.82% -15.36% -9.02% -13.78% -1.58% -
ROE 0.00% 0.00% -69.88% -47.49% -21.46% -36.37% -4.79% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.97 7.66 36.28 64.92 76.13 105.54 148.99 -42.74%
EPS -8.17 -14.79 -11.18 -9.97 -6.87 -14.55 -2.35 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.22 -0.09 0.16 0.21 0.32 0.40 0.49 -
Adjusted Per Share Value based on latest NOSH - 65,240
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.21 0.41 1.89 3.29 3.86 4.27 5.22 -38.99%
EPS -0.43 -0.79 -0.58 -0.51 -0.35 -0.59 -0.08 29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0117 -0.0048 0.0083 0.0107 0.0162 0.0162 0.0172 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.165 0.09 0.175 0.33 0.38 0.41 0.43 -
P/RPS 4.15 1.17 0.36 0.51 0.50 0.39 0.29 50.57%
P/EPS -2.02 -0.61 -0.53 -3.31 -5.53 -2.82 -18.32 -28.76%
EY -49.54 -164.35 -188.11 -30.22 -18.07 -35.48 -5.46 40.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.57 1.19 1.03 0.88 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/08/17 30/08/16 27/08/15 27/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.175 0.065 0.11 0.44 0.36 0.40 0.60 -
P/RPS 4.40 0.85 0.23 0.68 0.47 0.38 0.40 44.60%
P/EPS -2.14 -0.44 -0.33 -4.41 -5.24 -2.75 -25.57 -31.71%
EY -46.71 -227.56 -299.26 -22.67 -19.07 -36.37 -3.91 46.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.10 1.13 1.00 1.22 -

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