[LOTUS] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 6.07%
YoY- -5.03%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 87,861 85,308 77,538 72,206 71,820 74,026 78,355 7.92%
PBT -2,835 -2,829 -4,029 -6,034 -7,484 -7,884 -7,919 -49.55%
Tax 0 0 0 -100 -100 -100 -100 -
NP -2,835 -2,829 -4,029 -6,134 -7,584 -7,984 -8,019 -49.97%
-
NP to SH -3,825 -3,819 -5,019 -7,124 -7,584 -7,984 -8,019 -38.92%
-
Tax Rate - - - - - - - -
Total Cost 90,696 88,137 81,567 78,340 79,404 82,010 86,374 3.30%
-
Net Worth 29,384 30,150 31,103 32,953 32,493 33,355 34,708 -10.49%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 29,384 30,150 31,103 32,953 32,493 33,355 34,708 -10.49%
NOSH 45,206 44,999 45,076 45,769 45,129 45,074 45,075 0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -3.23% -3.32% -5.20% -8.50% -10.56% -10.79% -10.23% -
ROE -13.02% -12.67% -16.14% -21.62% -23.34% -23.94% -23.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 194.36 189.57 172.01 157.76 159.14 164.23 173.83 7.71%
EPS -8.46 -8.49 -11.13 -15.57 -16.80 -17.71 -17.79 -39.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.69 0.72 0.72 0.74 0.77 -10.67%
Adjusted Per Share Value based on latest NOSH - 45,769
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.85 6.65 6.04 5.63 5.60 5.77 6.11 7.91%
EPS -0.30 -0.30 -0.39 -0.56 -0.59 -0.62 -0.63 -38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0235 0.0242 0.0257 0.0253 0.026 0.0271 -10.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.55 0.83 0.89 0.78 0.80 0.77 1.25 -
P/RPS 0.28 0.44 0.52 0.49 0.50 0.47 0.72 -46.69%
P/EPS -6.50 -9.78 -7.99 -5.01 -4.76 -4.35 -7.03 -5.08%
EY -15.38 -10.22 -12.51 -19.96 -21.01 -23.00 -14.23 5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.24 1.29 1.08 1.11 1.04 1.62 -34.92%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.59 0.64 0.76 0.85 0.80 0.80 0.80 -
P/RPS 0.30 0.34 0.44 0.54 0.50 0.49 0.46 -24.77%
P/EPS -6.97 -7.54 -6.83 -5.46 -4.76 -4.52 -4.50 33.83%
EY -14.34 -13.26 -14.65 -18.31 -21.01 -22.14 -22.24 -25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 1.10 1.18 1.11 1.08 1.04 -8.50%

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