[LOTUS] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 4.4%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 9,850 10,971 11,615 12,502 12,423 12,273 12,690 -15.52%
PBT -1,903 -1,473 -1,851 -1,130 -1,182 -1,043 -2,210 -9.48%
Tax 0 0 0 0 0 0 0 -
NP -1,903 -1,473 -1,851 -1,130 -1,182 -1,043 -2,210 -9.48%
-
NP to SH -1,903 -1,473 -1,850 -1,129 -1,181 -1,042 -2,210 -9.48%
-
Tax Rate - - - - - - - -
Total Cost 11,753 12,444 13,466 13,632 13,605 13,316 14,900 -14.61%
-
Net Worth 15,641 17,597 18,890 20,883 21,532 22,793 20,340 -16.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 15,641 17,597 18,890 20,883 21,532 22,793 20,340 -16.05%
NOSH 65,171 65,176 65,140 65,260 65,248 65,124 54,975 11.99%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -19.32% -13.43% -15.94% -9.04% -9.51% -8.50% -17.42% -
ROE -12.17% -8.37% -9.79% -5.41% -5.48% -4.57% -10.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.11 16.83 17.83 19.16 19.04 18.85 23.08 -24.58%
EPS -2.92 -2.26 -2.84 -1.73 -1.81 -1.60 -4.02 -19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.27 0.29 0.32 0.33 0.35 0.37 -25.04%
Adjusted Per Share Value based on latest NOSH - 65,260
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.94 1.05 1.11 1.19 1.19 1.17 1.21 -15.47%
EPS -0.18 -0.14 -0.18 -0.11 -0.11 -0.10 -0.21 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0168 0.018 0.0199 0.0205 0.0218 0.0194 -16.11%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.315 0.32 0.38 0.39 0.40 0.41 -
P/RPS 2.71 1.87 1.79 1.98 2.05 2.12 1.78 32.30%
P/EPS -14.04 -13.94 -11.27 -21.97 -21.55 -25.00 -10.20 23.71%
EY -7.12 -7.17 -8.88 -4.55 -4.64 -4.00 -9.80 -19.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.17 1.10 1.19 1.18 1.14 1.11 33.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 30/05/13 28/02/13 27/11/12 29/08/12 30/05/12 -
Price 0.355 0.40 0.345 0.36 0.37 0.44 0.47 -
P/RPS 2.35 2.38 1.93 1.88 1.94 2.33 2.04 9.88%
P/EPS -12.16 -17.70 -12.15 -20.81 -20.44 -27.50 -11.69 2.66%
EY -8.23 -5.65 -8.23 -4.81 -4.89 -3.64 -8.55 -2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.48 1.19 1.13 1.12 1.26 1.27 10.72%

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