[LOTUS] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 17.42%
YoY- -140.57%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 92,802 95,591 99,025 98,333 97,663 97,037 95,131 -1.64%
PBT 4,229 4,671 3,018 -1,516 -1,837 1,170 2,380 46.75%
Tax 12 -9 -17 -25 385 188 199 -84.64%
NP 4,241 4,662 3,001 -1,541 -1,452 1,358 2,579 39.36%
-
NP to SH 4,241 4,662 3,001 -1,541 -1,866 944 2,165 56.62%
-
Tax Rate -0.28% 0.19% 0.56% - - -16.07% -8.36% -
Total Cost 88,561 90,929 96,024 99,874 99,115 95,679 92,552 -2.89%
-
Net Worth 46,766 46,887 96,504 39,240 28,353 31,587 23,946 56.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 46,766 46,887 96,504 39,240 28,353 31,587 23,946 56.30%
NOSH 43,301 43,015 96,504 40,454 29,230 24,297 24,188 47.48%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.57% 4.88% 3.03% -1.57% -1.49% 1.40% 2.71% -
ROE 9.07% 9.94% 3.11% -3.93% -6.58% 2.99% 9.04% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 214.31 222.22 102.61 243.07 334.11 399.36 393.30 -33.31%
EPS 9.79 10.84 3.11 -3.81 -6.38 3.89 8.95 6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.00 0.97 0.97 1.30 0.99 5.97%
Adjusted Per Share Value based on latest NOSH - 40,454
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.86 9.12 9.45 9.38 9.32 9.26 9.08 -1.62%
EPS 0.40 0.44 0.29 -0.15 -0.18 0.09 0.21 53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0446 0.0447 0.0921 0.0374 0.0271 0.0301 0.0229 56.01%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.88 2.18 2.65 1.74 1.81 1.47 1.51 -
P/RPS 0.88 0.98 2.58 0.72 0.54 0.37 0.38 75.12%
P/EPS 19.20 20.11 85.22 -45.68 -28.35 37.84 16.87 9.01%
EY 5.21 4.97 1.17 -2.19 -3.53 2.64 5.93 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.00 2.65 1.79 1.87 1.13 1.53 8.96%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 21/04/03 29/11/02 30/08/02 08/07/02 08/04/02 28/11/01 -
Price 1.83 1.91 2.34 2.70 1.84 1.94 1.46 -
P/RPS 0.85 0.86 2.28 1.11 0.55 0.49 0.37 74.19%
P/EPS 18.68 17.62 75.25 -70.88 -28.82 49.93 16.31 9.47%
EY 5.35 5.67 1.33 -1.41 -3.47 2.00 6.13 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.75 2.34 2.78 1.90 1.49 1.47 9.75%

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