[LOTUS] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 4.79%
YoY- -135.78%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 74,026 78,355 83,055 91,427 97,539 103,641 102,283 -19.40%
PBT -7,884 -7,919 -6,906 -6,640 -6,968 -6,640 -4,654 42.15%
Tax -100 -100 123 123 123 123 12 -
NP -7,984 -8,019 -6,783 -6,517 -6,845 -6,517 -4,642 43.59%
-
NP to SH -7,984 -8,019 -6,783 -6,517 -6,845 -6,517 -4,642 43.59%
-
Tax Rate - - - - - - - -
Total Cost 82,010 86,374 89,838 97,944 104,384 110,158 106,925 -16.22%
-
Net Worth 33,355 34,708 38,350 39,211 40,543 42,601 43,487 -16.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 33,355 34,708 38,350 39,211 40,543 42,601 43,487 -16.22%
NOSH 45,074 45,075 45,118 45,070 45,048 45,320 44,374 1.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -10.79% -10.23% -8.17% -7.13% -7.02% -6.29% -4.54% -
ROE -23.94% -23.10% -17.69% -16.62% -16.88% -15.30% -10.67% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 164.23 173.83 184.08 202.85 216.52 228.69 230.50 -20.24%
EPS -17.71 -17.79 -15.03 -14.46 -15.19 -14.38 -10.46 42.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.77 0.85 0.87 0.90 0.94 0.98 -17.09%
Adjusted Per Share Value based on latest NOSH - 45,070
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.77 6.11 6.47 7.13 7.60 8.08 7.97 -19.38%
EPS -0.62 -0.63 -0.53 -0.51 -0.53 -0.51 -0.36 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0271 0.0299 0.0306 0.0316 0.0332 0.0339 -16.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.77 1.25 1.34 1.39 1.56 1.80 1.93 -
P/RPS 0.47 0.72 0.73 0.69 0.72 0.79 0.84 -32.12%
P/EPS -4.35 -7.03 -8.91 -9.61 -10.27 -12.52 -18.45 -61.86%
EY -23.00 -14.23 -11.22 -10.40 -9.74 -7.99 -5.42 162.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.62 1.58 1.60 1.73 1.91 1.97 -34.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 27/02/04 -
Price 0.80 0.80 1.26 1.31 1.32 1.59 1.83 -
P/RPS 0.49 0.46 0.68 0.65 0.61 0.70 0.79 -27.29%
P/EPS -4.52 -4.50 -8.38 -9.06 -8.69 -11.06 -17.49 -59.46%
EY -22.14 -22.24 -11.93 -11.04 -11.51 -9.04 -5.72 146.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.48 1.51 1.47 1.69 1.87 -30.67%

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