[LOTUS] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 47.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
Revenue 20,821 24,696 26,964 35,458 56,006 47,088 44,176 -11.77%
PBT -3,376 -2,225 -3,192 312 1,632 -4,269 -2,858 2.81%
Tax 0 0 0 0 0 0 0 -
NP -3,376 -2,225 -3,192 312 1,632 -4,269 -2,858 2.81%
-
NP to SH -3,376 -2,224 -3,192 312 1,632 -4,269 -2,858 2.81%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 24,197 26,921 30,156 35,146 54,374 51,357 47,034 -10.47%
-
Net Worth 15,641 21,459 20,817 23,513 33,361 22,515 26,596 -8.46%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
Net Worth 15,641 21,459 20,817 23,513 33,361 22,515 26,596 -8.46%
NOSH 65,173 65,029 49,565 45,217 45,082 45,031 45,078 6.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
NP Margin -16.21% -9.01% -11.84% 0.88% 2.91% -9.07% -6.47% -
ROE -21.58% -10.36% -15.33% 1.33% 4.89% -18.96% -10.75% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
RPS 31.95 37.98 54.40 78.42 124.23 104.57 98.00 -17.02%
EPS -5.18 -3.42 -6.44 0.69 3.62 -9.48 -6.34 -3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.33 0.42 0.52 0.74 0.50 0.59 -13.91%
Adjusted Per Share Value based on latest NOSH - 45,909
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
RPS 2.02 2.39 2.61 3.43 5.42 4.56 4.28 -11.75%
EPS -0.33 -0.22 -0.31 0.03 0.16 -0.41 -0.28 2.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0208 0.0202 0.0228 0.0323 0.0218 0.0258 -8.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/08 30/09/09 28/09/07 -
Price 0.41 0.39 0.37 0.37 0.45 0.41 0.58 -
P/RPS 1.28 1.03 0.68 0.47 0.36 0.39 0.59 13.76%
P/EPS -7.92 -11.40 -5.75 53.62 12.43 -4.32 -9.15 -2.37%
EY -12.63 -8.77 -17.41 1.86 8.04 -23.12 -10.93 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.18 0.88 0.71 0.61 0.82 0.98 9.71%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
Date 26/11/13 27/11/12 29/11/11 19/11/10 26/11/08 26/11/09 27/11/07 -
Price 0.355 0.37 0.41 0.38 0.36 0.40 0.55 -
P/RPS 1.11 0.97 0.75 0.48 0.29 0.38 0.56 12.06%
P/EPS -6.85 -10.82 -6.37 55.07 9.94 -4.22 -8.68 -3.86%
EY -14.59 -9.24 -15.71 1.82 10.06 -23.70 -11.53 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.12 0.98 0.73 0.49 0.80 0.93 8.04%

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