[LOTUS] QoQ Cumulative Quarter Result on 30-Sep-2020 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- 2.0%
YoY- 350.87%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 39,726 27,038 13,654 55,098 41,617 29,864 15,167 90.12%
PBT 2,176 1,432 478 10,061 9,732 5,778 5,115 -43.46%
Tax -124 -83 -40 -134 0 0 0 -
NP 2,052 1,349 438 9,927 9,732 5,778 5,115 -45.63%
-
NP to SH 2,052 1,349 438 9,927 9,732 5,778 5,115 -45.63%
-
Tax Rate 5.70% 5.80% 8.37% 1.33% 0.00% 0.00% 0.00% -
Total Cost 37,674 25,689 13,216 45,171 31,885 24,086 10,052 141.47%
-
Net Worth 71,205 60,128 58,978 57,264 55,185 39,418 20,853 126.92%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 3,579 3,449 - - -
Div Payout % - - - 36.05% 35.44% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 71,205 60,128 58,978 57,264 55,185 39,418 20,853 126.92%
NOSH 1,018,974 978,974 778,974 718,524 690,405 689,695 409,374 83.76%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.17% 4.99% 3.21% 18.02% 23.38% 19.35% 33.72% -
ROE 2.88% 2.24% 0.74% 17.34% 17.64% 14.66% 24.53% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.91 3.15 1.85 7.70 6.03 6.06 5.09 -16.13%
EPS 0.24 0.17 0.06 1.64 1.74 1.17 1.72 -73.13%
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.08 0.08 0.08 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 718,524
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.10 2.11 1.06 4.30 3.24 2.33 1.18 90.50%
EPS 0.16 0.11 0.03 0.77 0.76 0.45 0.40 -45.74%
DPS 0.00 0.00 0.00 0.28 0.27 0.00 0.00 -
NAPS 0.0555 0.0469 0.046 0.0446 0.043 0.0307 0.0163 126.49%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.235 0.26 0.25 0.27 0.295 0.10 0.11 -
P/RPS 6.02 8.26 13.50 3.51 4.89 1.65 2.16 98.16%
P/EPS 116.49 165.55 420.80 19.47 20.91 8.53 6.41 592.44%
EY 0.86 0.60 0.24 5.14 4.78 11.73 15.61 -85.54%
DY 0.00 0.00 0.00 1.85 1.69 0.00 0.00 -
P/NAPS 3.36 3.71 3.13 3.38 3.69 1.25 1.57 66.14%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 24/05/21 05/02/21 25/11/20 25/08/20 22/06/20 22/06/20 -
Price 0.245 0.23 0.255 0.255 0.27 0.33 0.33 -
P/RPS 6.27 7.31 13.77 3.31 4.48 5.44 6.48 -2.17%
P/EPS 121.45 146.45 429.21 18.39 19.14 28.14 19.22 242.17%
EY 0.82 0.68 0.23 5.44 5.23 3.55 5.20 -70.84%
DY 0.00 0.00 0.00 1.96 1.85 0.00 0.00 -
P/NAPS 3.50 3.29 3.19 3.19 3.38 4.13 4.71 -17.97%

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