[LOTUS] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 10.85%
YoY- -47.54%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 47,511 48,813 49,888 51,800 52,338 53,798 54,046 -8.24%
PBT -5,636 -5,206 -5,565 -6,908 -7,747 -7,875 -6,050 -4.61%
Tax 0 0 0 0 0 0 0 -
NP -5,636 -5,206 -5,565 -6,908 -7,747 -7,875 -6,050 -4.61%
-
NP to SH -5,633 -5,202 -5,561 -6,905 -7,745 -7,874 -6,050 -4.65%
-
Tax Rate - - - - - - - -
Total Cost 53,147 54,019 55,453 58,708 60,085 61,673 60,096 -7.87%
-
Net Worth 17,597 18,890 20,883 21,532 22,793 20,340 20,781 -10.50%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 17,597 18,890 20,883 21,532 22,793 20,340 20,781 -10.50%
NOSH 65,176 65,140 65,260 65,248 65,124 54,975 51,953 16.33%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -11.86% -10.67% -11.15% -13.34% -14.80% -14.64% -11.19% -
ROE -32.01% -27.54% -26.63% -32.07% -33.98% -38.71% -29.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 72.90 74.93 76.44 79.39 80.37 97.86 104.03 -21.12%
EPS -8.64 -7.99 -8.52 -10.58 -11.89 -14.32 -11.64 -18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.32 0.33 0.35 0.37 0.40 -23.06%
Adjusted Per Share Value based on latest NOSH - 65,248
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.53 4.66 4.76 4.94 4.99 5.13 5.16 -8.32%
EPS -0.54 -0.50 -0.53 -0.66 -0.74 -0.75 -0.58 -4.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0168 0.018 0.0199 0.0205 0.0218 0.0194 0.0198 -10.38%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.315 0.32 0.38 0.39 0.40 0.41 0.41 -
P/RPS 0.43 0.43 0.50 0.49 0.50 0.42 0.39 6.73%
P/EPS -3.64 -4.01 -4.46 -3.69 -3.36 -2.86 -3.52 2.26%
EY -27.44 -24.96 -22.42 -27.13 -29.73 -34.93 -28.40 -2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.10 1.19 1.18 1.14 1.11 1.03 8.87%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 28/02/13 27/11/12 29/08/12 30/05/12 28/02/12 -
Price 0.40 0.345 0.36 0.37 0.44 0.47 0.40 -
P/RPS 0.55 0.46 0.47 0.47 0.55 0.48 0.38 27.98%
P/EPS -4.63 -4.32 -4.22 -3.50 -3.70 -3.28 -3.43 22.16%
EY -21.61 -23.15 -23.67 -28.60 -27.03 -30.47 -29.11 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.19 1.13 1.12 1.26 1.27 1.00 29.90%

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