[LOTUS] YoY TTM 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- 131.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/08 30/09/09 30/09/07 CAGR
Revenue 44,938 51,800 54,396 74,682 103,920 107,577 88,687 -10.70%
PBT -6,357 -6,908 -4,680 771 6,756 -10,867 -2,131 19.96%
Tax 0 0 0 0 -10 -12 -498 -
NP -6,357 -6,908 -4,680 771 6,746 -10,879 -2,629 15.83%
-
NP to SH -6,355 -6,905 -4,680 771 6,746 -10,879 -2,629 15.83%
-
Tax Rate - - - 0.00% 0.15% - - -
Total Cost 51,295 58,708 59,076 73,911 97,174 118,456 91,316 -9.15%
-
Net Worth 15,641 21,532 20,804 23,872 33,207 22,521 26,594 -8.45%
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 21,532 20,804 23,872 33,207 22,521 26,594 -8.45%
NOSH 65,171 65,248 49,534 45,909 44,874 45,043 45,075 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 -14.15% -13.34% -8.60% 1.03% 6.49% -10.11% -2.96% -
ROE -40.63% -32.07% -22.50% 3.23% 20.31% -48.30% -9.89% -
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 68.95 79.39 109.81 162.67 231.58 238.83 196.75 -16.02%
EPS -9.75 -10.58 -9.45 1.68 15.03 -24.15 -5.83 8.94%
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 4.35 5.02 5.27 7.23 10.06 10.42 8.59 -10.71%
EPS -0.62 -0.67 -0.45 0.07 0.65 -1.05 -0.25 16.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0208 0.0201 0.0231 0.0322 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 0.59 0.49 0.34 0.23 0.19 0.17 0.29 12.55%
P/EPS -4.20 -3.69 -3.92 22.03 2.99 -1.70 -9.94 -13.36%
EY -23.78 -27.13 -25.54 4.54 33.41 -58.91 -10.06 15.40%
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 0.51 0.47 0.37 0.23 0.16 0.17 0.28 10.50%
P/EPS -3.64 -3.50 -4.34 22.63 2.39 -1.66 -9.43 -14.65%
EY -27.47 -28.60 -23.04 4.42 41.76 -60.38 -10.60 17.18%
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