[LOTUS] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 16.57%
YoY- -756.25%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,888 54,046 67,592 96,103 111,471 91,540 91,295 -9.57%
PBT -5,565 -6,050 -372 -9,064 1,393 1,480 -2,965 11.05%
Tax 0 0 0 -12 -10 -498 0 -
NP -5,565 -6,050 -372 -9,076 1,383 982 -2,965 11.05%
-
NP to SH -5,561 -6,050 -372 -9,076 1,383 982 -2,965 11.04%
-
Tax Rate - - - - 0.72% 33.65% - -
Total Cost 55,453 60,096 67,964 105,179 110,088 90,558 94,260 -8.45%
-
Net Worth 20,883 20,781 22,059 22,222 31,562 30,187 35,749 -8.56%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 20,883 20,781 22,059 22,222 31,562 30,187 35,749 -8.56%
NOSH 65,260 51,953 45,020 44,444 45,089 45,056 55,000 2.88%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -11.15% -11.19% -0.55% -9.44% 1.24% 1.07% -3.25% -
ROE -26.63% -29.11% -1.69% -40.84% 4.38% 3.25% -8.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.44 104.03 150.14 216.23 247.22 203.17 165.99 -12.11%
EPS -8.52 -11.64 -0.83 -20.42 3.07 2.18 -5.39 7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.40 0.49 0.50 0.70 0.67 0.65 -11.13%
Adjusted Per Share Value based on latest NOSH - 44,444
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.89 4.21 5.27 7.49 8.69 7.13 7.11 -9.55%
EPS -0.43 -0.47 -0.03 -0.71 0.11 0.08 -0.23 10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.0162 0.0172 0.0173 0.0246 0.0235 0.0279 -8.56%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.41 0.43 0.38 0.40 0.55 0.54 -
P/RPS 0.50 0.39 0.29 0.18 0.16 0.27 0.33 7.16%
P/EPS -4.46 -3.52 -52.04 -1.86 13.04 25.24 -10.02 -12.60%
EY -22.42 -28.40 -1.92 -53.74 7.67 3.96 -9.98 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 0.88 0.76 0.57 0.82 0.83 6.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 11/02/10 27/02/09 27/02/08 15/02/07 -
Price 0.36 0.40 0.60 0.45 0.38 0.52 0.54 -
P/RPS 0.47 0.38 0.40 0.21 0.15 0.26 0.33 6.06%
P/EPS -4.22 -3.43 -72.61 -2.20 12.39 23.86 -10.02 -13.41%
EY -23.67 -29.11 -1.38 -45.38 8.07 4.19 -9.98 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.22 0.90 0.54 0.78 0.83 5.27%

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