[LOTUS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 84.81%
YoY- 66.23%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 89,540 67,574 44,650 23,486 77,539 53,818 34,327 89.60%
PBT -759 -1,499 -1,488 -612 -4,028 -2,563 -2,683 -56.93%
Tax -500 0 0 0 0 0 0 -
NP -1,259 -1,499 -1,488 -612 -4,028 -2,563 -2,683 -39.64%
-
NP to SH -1,259 -1,499 -1,488 -612 -4,028 -2,563 -2,683 -39.64%
-
Tax Rate - - - - - - - -
Total Cost 90,799 69,073 46,138 24,098 81,567 56,381 37,010 82.00%
-
Net Worth 29,733 29,259 29,309 30,150 31,088 32,431 32,412 -5.59%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 29,733 29,259 29,309 30,150 31,088 32,431 32,412 -5.59%
NOSH 45,050 45,015 45,090 44,999 45,055 45,043 45,016 0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.41% -2.22% -3.33% -2.61% -5.19% -4.76% -7.82% -
ROE -4.23% -5.12% -5.08% -2.03% -12.96% -7.90% -8.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 198.75 150.11 99.02 52.19 172.10 119.48 76.25 89.50%
EPS -2.79 -3.33 -3.30 -1.36 -8.94 -5.69 -5.96 -39.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.65 0.65 0.67 0.69 0.72 0.72 -5.64%
Adjusted Per Share Value based on latest NOSH - 44,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.98 5.27 3.48 1.83 6.04 4.20 2.68 89.40%
EPS -0.10 -0.12 -0.12 -0.05 -0.31 -0.20 -0.21 -39.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0232 0.0228 0.0228 0.0235 0.0242 0.0253 0.0253 -5.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.52 0.54 0.55 0.83 0.89 0.78 0.80 -
P/RPS 0.26 0.36 0.56 1.59 0.52 0.65 1.05 -60.60%
P/EPS -18.61 -16.22 -16.67 -61.03 -9.96 -13.71 -13.42 24.37%
EY -5.37 -6.17 -6.00 -1.64 -10.04 -7.29 -7.45 -19.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.85 1.24 1.29 1.08 1.11 -20.30%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 15/02/07 24/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.51 0.54 0.59 0.64 0.76 0.85 0.80 -
P/RPS 0.26 0.36 0.60 1.23 0.44 0.71 1.05 -60.60%
P/EPS -18.25 -16.22 -17.88 -47.06 -8.50 -14.94 -13.42 22.76%
EY -5.48 -6.17 -5.59 -2.13 -11.76 -6.69 -7.45 -18.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.91 0.96 1.10 1.18 1.11 -21.65%

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