[LOTUS] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -269.02%
YoY- 81.29%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 53,928 54,932 63,160 66,962 70,916 74,452 86,312 -26.89%
PBT -6,384 -4,684 -1,177 -1,054 624 844 -3,809 41.05%
Tax 0 0 0 0 0 0 13 -
NP -6,384 -4,684 -1,177 -1,054 624 844 -3,796 41.37%
-
NP to SH -6,384 -4,684 -1,177 -1,054 624 844 -3,796 41.37%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 60,312 59,616 64,337 68,017 70,292 73,608 90,108 -23.46%
-
Net Worth 20,817 20,717 21,627 22,022 23,513 22,895 22,983 -6.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 20,817 20,717 21,627 22,022 23,513 22,895 22,983 -6.38%
NOSH 49,565 45,038 45,057 44,943 45,217 44,893 45,065 6.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -11.84% -8.53% -1.86% -1.58% 0.88% 1.13% -4.40% -
ROE -30.67% -22.61% -5.44% -4.79% 2.65% 3.69% -16.52% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.80 121.97 140.18 148.99 156.83 165.84 191.53 -31.38%
EPS -12.88 -10.40 -2.61 -2.35 1.38 1.88 -8.43 32.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.46 0.48 0.49 0.52 0.51 0.51 -12.13%
Adjusted Per Share Value based on latest NOSH - 45,020
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.20 4.28 4.92 5.22 5.53 5.80 6.73 -26.95%
EPS -0.50 -0.37 -0.09 -0.08 0.05 0.07 -0.30 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0162 0.0162 0.0169 0.0172 0.0183 0.0178 0.0179 -6.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.37 0.46 0.50 0.43 0.37 0.45 0.42 -
P/RPS 0.34 0.38 0.36 0.29 0.24 0.27 0.22 33.63%
P/EPS -2.87 -4.42 -19.14 -18.32 26.81 23.94 -4.99 -30.81%
EY -34.81 -22.61 -5.22 -5.46 3.73 4.18 -20.06 44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 1.04 0.88 0.71 0.88 0.82 4.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 05/09/11 30/05/11 25/02/11 19/11/10 30/08/10 27/05/10 -
Price 0.41 0.45 0.49 0.60 0.38 0.39 0.43 -
P/RPS 0.38 0.37 0.35 0.40 0.24 0.24 0.22 43.91%
P/EPS -3.18 -4.33 -18.76 -25.57 27.54 20.74 -5.10 -26.99%
EY -31.41 -23.11 -5.33 -3.91 3.63 4.82 -19.59 36.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.98 1.02 1.22 0.73 0.76 0.84 10.81%

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