[LOTUS] YoY TTM Result on 31-Mar-2001 [#4]

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	103,641	92,802	97,663	95,788	77,014	7.70%
YoY %	11.68%	-4.98%	1.96%	24.38%	-	-
Horiz. %	134.57%	120.50%	126.81%	124.38%	100.00%	-
PBT	-6,640	4,229	-1,837	5,654	3,347	-
YoY %	-257.01%	330.21%	-132.49%	68.93%	-	-
Horiz. %	-198.39%	126.35%	-54.88%	168.93%	100.00%	-
Tax	123	12	385	-195	11	82.78%
YoY %	925.00%	-96.88%	297.44%	-1,872.73%	-	-
Horiz. %	1,118.18%	109.09%	3,500.00%	-1,772.73%	100.00%	-
NP	-6,517	4,241	-1,452	5,459	3,358	-
YoY %	-253.67%	392.08%	-126.60%	62.57%	-	-
Horiz. %	-194.07%	126.30%	-43.24%	162.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-6,517	4,241	-1,866	5,459	3,358	-
YoY %	-253.67%	327.28%	-134.18%	62.57%	-	-
Horiz. %	-194.07%	126.30%	-55.57%	162.57%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-0.28%	-	3.45%	-0.33%	-
YoY %	-	0.00%	-	1,145.45%	-	-
Horiz. %	-	84.85%	-	-1,045.45%	100.00%	-
Total Cost	110,158	88,561	99,115	90,329	73,656	10.57%
YoY %	24.39%	-10.65%	9.73%	22.64%	-	-
Horiz. %	149.56%	120.24%	134.56%	122.64%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	42,601	46,766	28,353	24,655	27,274	11.78%
YoY %	-8.91%	64.94%	15.00%	-9.60%	-	-
Horiz. %	156.20%	171.47%	103.96%	90.40%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	42,601	46,766	28,353	24,655	27,274	11.78%
YoY %	-8.91%	64.94%	15.00%	-9.60%	-	-
Horiz. %	156.20%	171.47%	103.96%	90.40%	100.00%	-
NOSH	45,320	43,301	29,230	23,937	23,925	17.30%
YoY %	4.66%	48.14%	22.11%	0.05%	-	-
Horiz. %	189.43%	180.99%	122.17%	100.05%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-6.29%	4.57%	-1.49%	5.70%	4.36%	-
YoY %	-237.64%	406.71%	-126.14%	30.73%	-	-
Horiz. %	-144.27%	104.82%	-34.17%	130.73%	100.00%	-
ROE	-15.30%	9.07%	-6.58%	22.14%	12.31%	-
YoY %	-268.69%	237.84%	-129.72%	79.85%	-	-
Horiz. %	-124.29%	73.68%	-53.45%	179.85%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	228.69	214.31	334.11	400.15	321.89	-8.18%
YoY %	6.71%	-35.86%	-16.50%	24.31%	-	-
Horiz. %	71.05%	66.58%	103.80%	124.31%	100.00%	-
EPS	-14.38	9.79	-6.38	22.80	14.04	-
YoY %	-246.88%	253.45%	-127.98%	62.39%	-	-
Horiz. %	-102.42%	69.73%	-45.44%	162.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.94	1.08	0.97	1.03	1.14	-4.70%
YoY %	-12.96%	11.34%	-5.83%	-9.65%	-	-
Horiz. %	82.46%	94.74%	85.09%	90.35%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 23,937
RPS	9.04	8.09	8.51	8.35	6.71	7.73%
YoY %	11.74%	-4.94%	1.92%	24.44%	-	-
Horiz. %	134.72%	120.57%	126.83%	124.44%	100.00%	-
EPS	-0.57	0.37	-0.16	0.48	0.29	-
YoY %	-254.05%	331.25%	-133.33%	65.52%	-	-
Horiz. %	-196.55%	127.59%	-55.17%	165.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0371	0.0408	0.0247	0.0215	0.0238	11.72%
YoY %	-9.07%	65.18%	14.88%	-9.66%	-	-
Horiz. %	155.88%	171.43%	103.78%	90.34%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/03/03	29/03/02	30/03/01	31/03/00	-
Price	1.80	1.88	1.81	1.35	4.70	-
P/RPS	0.79	0.88	0.54	0.34	1.46	-14.22%
YoY %	-10.23%	62.96%	58.82%	-76.71%	-	-
Horiz. %	54.11%	60.27%	36.99%	23.29%	100.00%	-
P/EPS	-12.52	19.20	-28.35	5.92	33.49	-
YoY %	-165.21%	167.72%	-578.89%	-82.32%	-	-
Horiz. %	-37.38%	57.33%	-84.65%	17.68%	100.00%	-
EY	-7.99	5.21	-3.53	16.89	2.99	-
YoY %	-253.36%	247.59%	-120.90%	464.88%	-	-
Horiz. %	-267.22%	174.25%	-118.06%	564.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.91	1.74	1.87	1.31	4.12	-17.47%
YoY %	9.77%	-6.95%	42.75%	-68.20%	-	-
Horiz. %	46.36%	42.23%	45.39%	31.80%	100.00%	-

	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
Date	28/05/04	30/05/03	08/07/02	31/05/01	-	-
Price	1.59	1.83	1.84	1.45	0.00	-
P/RPS	0.70	0.85	0.55	0.36	0.00	-
YoY %	-17.65%	54.55%	52.78%	0.00%	-	-
Horiz. %	194.44%	236.11%	152.78%	100.00%	-	-
P/EPS	-11.06	18.68	-28.82	6.36	0.00	-
YoY %	-159.21%	164.82%	-553.14%	0.00%	-	-
Horiz. %	-173.90%	293.71%	-453.14%	100.00%	-	-
EY	-9.04	5.35	-3.47	15.73	0.00	-
YoY %	-268.97%	254.18%	-122.06%	0.00%	-	-
Horiz. %	-57.47%	34.01%	-22.06%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.69	1.69	1.90	1.41	0.00	-
YoY %	0.00%	-11.05%	34.75%	0.00%	-	-
Horiz. %	119.86%	119.86%	134.75%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos