[LOTUS] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -36.29%
YoY- -1123.08%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,092 53,798 54,810 53,928 54,932 63,160 66,962 -18.70%
PBT -4,172 -7,876 -7,554 -6,384 -4,684 -1,177 -1,054 150.43%
Tax 0 0 0 0 0 0 0 -
NP -4,172 -7,876 -7,554 -6,384 -4,684 -1,177 -1,054 150.43%
-
NP to SH -4,168 -7,876 -7,554 -6,384 -4,684 -1,177 -1,054 150.27%
-
Tax Rate - - - - - - - -
Total Cost 53,264 61,674 62,365 60,312 59,616 64,337 68,017 -15.05%
-
Net Worth 22,793 20,335 20,773 20,817 20,717 21,627 22,022 2.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 22,793 20,335 20,773 20,817 20,717 21,627 22,022 2.32%
NOSH 65,124 54,961 51,934 49,565 45,038 45,057 44,943 28.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -8.50% -14.64% -13.78% -11.84% -8.53% -1.86% -1.58% -
ROE -18.29% -38.73% -36.37% -30.67% -22.61% -5.44% -4.79% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 75.38 97.88 105.54 108.80 121.97 140.18 148.99 -36.53%
EPS -6.40 -14.33 -14.55 -12.88 -10.40 -2.61 -2.35 95.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.40 0.42 0.46 0.48 0.49 -20.11%
Adjusted Per Share Value based on latest NOSH - 49,534
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.68 5.13 5.23 5.15 5.24 6.03 6.39 -18.76%
EPS -0.40 -0.75 -0.72 -0.61 -0.45 -0.11 -0.10 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0218 0.0194 0.0198 0.0199 0.0198 0.0206 0.021 2.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.41 0.41 0.37 0.46 0.50 0.43 -
P/RPS 0.53 0.42 0.39 0.34 0.38 0.36 0.29 49.53%
P/EPS -6.25 -2.86 -2.82 -2.87 -4.42 -19.14 -18.32 -51.20%
EY -16.00 -34.95 -35.48 -34.81 -22.61 -5.22 -5.46 104.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.11 1.03 0.88 1.00 1.04 0.88 18.85%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 29/11/11 05/09/11 30/05/11 25/02/11 -
Price 0.44 0.47 0.40 0.41 0.45 0.49 0.60 -
P/RPS 0.58 0.48 0.38 0.38 0.37 0.35 0.40 28.13%
P/EPS -6.88 -3.28 -2.75 -3.18 -4.33 -18.76 -25.57 -58.35%
EY -14.55 -30.49 -36.37 -31.41 -23.11 -5.33 -3.91 140.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.27 1.00 0.98 0.98 1.02 1.22 2.17%

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