[LOTUS] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 32.66%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 48,813 53,798 63,160 86,312 116,679 95,800 89,540 -9.60%
PBT -5,206 -7,876 -1,177 -3,809 -4,968 2,266 -759 37.80%
Tax 0 0 0 13 -12 -10 -500 -
NP -5,206 -7,876 -1,177 -3,796 -4,980 2,256 -1,259 26.66%
-
NP to SH -5,205 -7,876 -1,177 -3,796 -4,980 2,256 -1,259 26.65%
-
Tax Rate - - - - - 0.44% - -
Total Cost 54,019 61,674 64,337 90,108 121,659 93,544 90,799 -8.28%
-
Net Worth 18,891 20,335 21,627 22,983 27,040 31,971 29,733 -7.27%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 18,891 20,335 21,627 22,983 27,040 31,971 29,733 -7.27%
NOSH 65,143 54,961 45,057 45,065 45,067 45,029 45,050 6.33%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -10.67% -14.64% -1.86% -4.40% -4.27% 2.35% -1.41% -
ROE -27.55% -38.73% -5.44% -16.52% -18.42% 7.06% -4.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.93 97.88 140.18 191.53 258.90 212.75 198.75 -14.99%
EPS -7.99 -14.33 -2.61 -8.43 -11.05 5.01 -2.79 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.37 0.48 0.51 0.60 0.71 0.66 -12.79%
Adjusted Per Share Value based on latest NOSH - 45,053
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.26 4.69 5.51 7.53 10.17 8.35 7.81 -9.60%
EPS -0.45 -0.69 -0.10 -0.33 -0.43 0.20 -0.11 26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0177 0.0189 0.02 0.0236 0.0279 0.0259 -7.23%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.32 0.41 0.50 0.42 0.40 0.50 0.52 -
P/RPS 0.43 0.42 0.36 0.22 0.15 0.24 0.26 8.73%
P/EPS -4.01 -2.86 -19.14 -4.99 -3.62 9.98 -18.61 -22.55%
EY -24.97 -34.95 -5.22 -20.06 -27.62 10.02 -5.37 29.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.04 0.82 0.67 0.70 0.79 5.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 30/05/11 27/05/10 29/05/09 27/05/08 31/05/07 -
Price 0.345 0.47 0.49 0.43 0.40 0.55 0.51 -
P/RPS 0.46 0.48 0.35 0.22 0.15 0.26 0.26 9.96%
P/EPS -4.32 -3.28 -18.76 -5.10 -3.62 10.98 -18.25 -21.33%
EY -23.16 -30.49 -5.33 -19.59 -27.62 9.11 -5.48 27.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.27 1.02 0.84 0.67 0.77 0.77 7.51%

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