[LOTUS] YoY Annualized Quarter Result on 31-Dec-2020 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
05-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -82.35%
YoY- -91.44%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 43,644 68,360 68,488 54,616 60,668 50,832 25,340 9.48%
PBT 72 868 6,072 1,912 20,460 -1,752 -5,136 -
Tax 24 -80 -160 -160 0 0 0 -
NP 96 788 5,912 1,752 20,460 -1,752 -5,136 -
-
NP to SH 96 788 5,912 1,752 20,460 -1,752 -5,136 -
-
Tax Rate -33.33% 9.22% 2.64% 8.37% 0.00% - - -
Total Cost 43,548 67,572 62,576 52,864 40,208 52,584 30,476 6.12%
-
Net Worth 81,824 71,328 71,328 58,978 20,853 -26,609 -24,562 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 81,824 71,328 71,328 58,978 20,853 -26,609 -24,562 -
NOSH 1,022,898 1,018,974 1,018,974 778,974 409,374 68,229 68,229 56.99%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.22% 1.15% 8.63% 3.21% 33.72% -3.45% -20.27% -
ROE 0.12% 1.10% 8.29% 2.97% 98.12% 0.00% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 4.27 6.71 6.72 7.41 20.37 74.50 37.14 -30.25%
EPS 0.00 0.08 0.60 0.24 6.88 -2.56 -7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.08 0.07 -0.39 -0.36 -
Adjusted Per Share Value based on latest NOSH - 778,974
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.81 5.96 5.97 4.76 5.29 4.43 2.21 9.49%
EPS 0.01 0.07 0.52 0.15 1.78 -0.15 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0622 0.0622 0.0514 0.0182 -0.0232 -0.0214 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.225 0.145 0.20 0.25 0.11 0.11 0.165 -
P/RPS 5.27 2.16 2.98 3.37 0.54 0.15 0.44 51.23%
P/EPS 2,397.21 187.50 34.47 105.20 1.60 -4.28 -2.19 -
EY 0.04 0.53 2.90 0.95 62.44 -23.34 -45.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.07 2.86 3.13 1.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 18/02/22 05/02/21 22/06/20 27/02/19 27/02/18 -
Price 0.235 0.14 0.20 0.255 0.33 0.155 0.14 -
P/RPS 5.51 2.09 2.98 3.44 1.62 0.21 0.38 56.12%
P/EPS 2,503.75 181.04 34.47 107.30 4.80 -6.04 -1.86 -
EY 0.04 0.55 2.90 0.93 20.81 -16.57 -53.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.00 2.86 3.19 4.71 0.00 0.00 -

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