[LOTUS] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -9.75%
YoY- 327.28%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 80,552 53,076 26,147 92,802 71,071 48,608 23,993 123.71%
PBT -4,183 -3,118 -1,519 4,229 4,699 3,886 -89 1193.26%
Tax 0 0 0 0 0 0 89 -
NP -4,183 -3,118 -1,519 4,229 4,699 3,886 0 -
-
NP to SH -4,183 -3,118 -1,519 4,241 4,699 3,886 -89 1193.26%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 84,735 56,194 27,666 88,573 66,372 44,722 23,993 131.37%
-
Net Worth 43,517 44,289 45,923 46,689 46,818 101,633 39,240 7.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 43,517 44,289 45,923 46,689 46,818 101,633 39,240 7.12%
NOSH 44,405 44,289 44,156 43,231 42,952 99,641 40,454 6.39%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -5.19% -5.87% -5.81% 4.56% 6.61% 7.99% 0.00% -
ROE -9.61% -7.04% -3.31% 9.08% 10.04% 3.82% -0.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 181.40 119.84 59.21 214.66 165.46 48.78 59.31 110.27%
EPS -9.42 -7.04 -3.44 9.81 10.94 3.90 -0.22 1115.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.00 1.04 1.08 1.09 1.02 0.97 0.68%
Adjusted Per Share Value based on latest NOSH - 43,301
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.28 4.14 2.04 7.23 5.54 3.79 1.87 123.76%
EPS -0.33 -0.24 -0.12 0.33 0.37 0.30 -0.01 922.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.0345 0.0358 0.0364 0.0365 0.0792 0.0306 7.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.93 1.82 2.21 1.88 2.18 2.65 1.74 -
P/RPS 1.06 1.52 3.73 0.88 1.32 5.43 2.93 -49.13%
P/EPS -20.49 -25.85 -64.24 19.16 19.93 67.95 -790.91 -91.18%
EY -4.88 -3.87 -1.56 5.22 5.02 1.47 -0.13 1013.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.82 2.13 1.74 2.00 2.60 1.79 6.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 21/04/03 29/11/02 30/08/02 -
Price 1.83 2.63 1.90 1.83 1.91 2.34 2.70 -
P/RPS 1.01 2.19 3.21 0.85 1.15 4.80 4.55 -63.23%
P/EPS -19.43 -37.36 -55.23 18.65 17.46 60.00 -1,227.27 -93.64%
EY -5.15 -2.68 -1.81 5.36 5.73 1.67 -0.08 1494.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.63 1.83 1.69 1.75 2.29 2.78 -23.17%

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