[LOTUS] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 71.66%
YoY- -21.59%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 78,355 59,966 40,862 20,045 96,749 80,552 53,076 29.62%
PBT -7,919 -4,449 -3,118 -1,847 -6,640 -4,183 -3,118 86.04%
Tax -100 0 0 0 123 0 0 -
NP -8,019 -4,449 -3,118 -1,847 -6,517 -4,183 -3,118 87.60%
-
NP to SH -8,019 -4,449 -3,118 -1,847 -6,517 -4,183 -3,118 87.60%
-
Tax Rate - - - - - - - -
Total Cost 86,374 64,415 43,980 21,892 103,266 84,735 56,194 33.15%
-
Net Worth 34,495 38,275 39,200 40,543 42,630 43,517 44,289 -15.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 34,495 38,275 39,200 40,543 42,630 43,517 44,289 -15.33%
NOSH 44,798 45,030 45,057 45,048 45,351 44,405 44,289 0.76%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -10.23% -7.42% -7.63% -9.21% -6.74% -5.19% -5.87% -
ROE -23.25% -11.62% -7.95% -4.56% -15.29% -9.61% -7.04% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 174.90 133.17 90.69 44.50 213.33 181.40 119.84 28.63%
EPS -17.90 -9.88 -6.92 -4.10 -14.37 -9.42 -7.04 86.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.85 0.87 0.90 0.94 0.98 1.00 -15.97%
Adjusted Per Share Value based on latest NOSH - 45,048
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.11 4.67 3.19 1.56 7.54 6.28 4.14 29.59%
EPS -0.63 -0.35 -0.24 -0.14 -0.51 -0.33 -0.24 90.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0269 0.0298 0.0306 0.0316 0.0332 0.0339 0.0345 -15.27%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.34 1.39 1.56 1.80 1.93 1.82 -
P/RPS 0.71 1.01 1.53 3.51 0.84 1.06 1.52 -39.77%
P/EPS -6.98 -13.56 -20.09 -38.05 -12.53 -20.49 -25.85 -58.19%
EY -14.32 -7.37 -4.98 -2.63 -7.98 -4.88 -3.87 139.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.58 1.60 1.73 1.91 1.97 1.82 -7.46%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.80 1.26 1.31 1.32 1.59 1.83 2.63 -
P/RPS 0.46 0.95 1.44 2.97 0.75 1.01 2.19 -64.63%
P/EPS -4.47 -12.75 -18.93 -32.20 -11.06 -19.43 -37.36 -75.68%
EY -22.37 -7.84 -5.28 -3.11 -9.04 -5.15 -2.68 310.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.48 1.51 1.47 1.69 1.87 2.63 -46.09%

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