[LOTUS] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 22.48%
YoY- 58.38%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 96,103 111,471 91,540 91,295 72,206 83,055 102,283 -1.03%
PBT -9,064 1,393 1,480 -2,965 -6,034 -6,906 -4,654 11.73%
Tax -12 -10 -498 0 -100 123 12 -
NP -9,076 1,383 982 -2,965 -6,134 -6,783 -4,642 11.81%
-
NP to SH -9,076 1,383 982 -2,965 -7,124 -6,783 -4,642 11.81%
-
Tax Rate - 0.72% 33.65% - - - - -
Total Cost 105,179 110,088 90,558 94,260 78,340 89,838 106,925 -0.27%
-
Net Worth 22,222 31,562 30,187 35,749 32,953 38,350 43,487 -10.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 22,222 31,562 30,187 35,749 32,953 38,350 43,487 -10.57%
NOSH 44,444 45,089 45,056 55,000 45,769 45,118 44,374 0.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -9.44% 1.24% 1.07% -3.25% -8.50% -8.17% -4.54% -
ROE -40.84% 4.38% 3.25% -8.29% -21.62% -17.69% -10.67% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 216.23 247.22 203.17 165.99 157.76 184.08 230.50 -1.05%
EPS -20.42 3.07 2.18 -5.39 -15.57 -15.03 -10.46 11.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.70 0.67 0.65 0.72 0.85 0.98 -10.60%
Adjusted Per Share Value based on latest NOSH - 55,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 9.17 10.64 8.74 8.71 6.89 7.93 9.76 -1.03%
EPS -0.87 0.13 0.09 -0.28 -0.68 -0.65 -0.44 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0212 0.0301 0.0288 0.0341 0.0314 0.0366 0.0415 -10.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.38 0.40 0.55 0.54 0.78 1.34 1.93 -
P/RPS 0.18 0.16 0.27 0.33 0.49 0.73 0.84 -22.62%
P/EPS -1.86 13.04 25.24 -10.02 -5.01 -8.91 -18.45 -31.75%
EY -53.74 7.67 3.96 -9.98 -19.96 -11.22 -5.42 46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.82 0.83 1.08 1.58 1.97 -14.66%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 27/02/09 27/02/08 15/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.45 0.38 0.52 0.54 0.85 1.26 1.83 -
P/RPS 0.21 0.15 0.26 0.33 0.54 0.68 0.79 -19.79%
P/EPS -2.20 12.39 23.86 -10.02 -5.46 -8.38 -17.49 -29.19%
EY -45.38 8.07 4.19 -9.98 -18.31 -11.93 -5.72 41.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.54 0.78 0.83 1.18 1.48 1.87 -11.46%

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