[LOTUS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 4.47%
YoY- 42.39%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 44,650 23,486 77,539 53,818 34,327 15,716 78,355 -31.24%
PBT -1,488 -612 -4,028 -2,563 -2,683 -1,812 -7,919 -67.16%
Tax 0 0 0 0 0 0 -100 -
NP -1,488 -612 -4,028 -2,563 -2,683 -1,812 -8,019 -67.43%
-
NP to SH -1,488 -612 -4,028 -2,563 -2,683 -1,812 -8,019 -67.43%
-
Tax Rate - - - - - - - -
Total Cost 46,138 24,098 81,567 56,381 37,010 17,528 86,374 -34.14%
-
Net Worth 29,309 30,150 31,088 32,431 32,412 33,355 34,495 -10.28%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,309 30,150 31,088 32,431 32,412 33,355 34,495 -10.28%
NOSH 45,090 44,999 45,055 45,043 45,016 45,074 44,798 0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.33% -2.61% -5.19% -4.76% -7.82% -11.53% -10.23% -
ROE -5.08% -2.03% -12.96% -7.90% -8.28% -5.43% -23.25% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.02 52.19 172.10 119.48 76.25 34.87 174.90 -31.53%
EPS -3.30 -1.36 -8.94 -5.69 -5.96 -4.02 -17.90 -67.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.69 0.72 0.72 0.74 0.77 -10.67%
Adjusted Per Share Value based on latest NOSH - 45,769
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.48 1.83 6.04 4.20 2.68 1.23 6.11 -31.26%
EPS -0.12 -0.05 -0.31 -0.20 -0.21 -0.14 -0.63 -66.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0235 0.0242 0.0253 0.0253 0.026 0.0269 -10.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.55 0.83 0.89 0.78 0.80 0.77 1.25 -
P/RPS 0.56 1.59 0.52 0.65 1.05 2.21 0.71 -14.62%
P/EPS -16.67 -61.03 -9.96 -13.71 -13.42 -19.15 -6.98 78.57%
EY -6.00 -1.64 -10.04 -7.29 -7.45 -5.22 -14.32 -43.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 1.29 1.08 1.11 1.04 1.62 -34.92%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.59 0.64 0.76 0.85 0.80 0.80 0.80 -
P/RPS 0.60 1.23 0.44 0.71 1.05 2.29 0.46 19.35%
P/EPS -17.88 -47.06 -8.50 -14.94 -13.42 -19.90 -4.47 151.77%
EY -5.59 -2.13 -11.76 -6.69 -7.45 -5.02 -22.37 -60.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.10 1.18 1.11 1.08 1.04 -8.50%

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