[LOTUS] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 29.55%
YoY- 37.41%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 91,295 87,861 85,308 77,538 72,206 71,820 74,026 14.95%
PBT -2,965 -2,835 -2,829 -4,029 -6,034 -7,484 -7,884 -47.80%
Tax 0 0 0 0 -100 -100 -100 -
NP -2,965 -2,835 -2,829 -4,029 -6,134 -7,584 -7,984 -48.24%
-
NP to SH -2,965 -3,825 -3,819 -5,019 -7,124 -7,584 -7,984 -48.24%
-
Tax Rate - - - - - - - -
Total Cost 94,260 90,696 88,137 81,567 78,340 79,404 82,010 9.69%
-
Net Worth 35,749 29,384 30,150 31,103 32,953 32,493 33,355 4.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 35,749 29,384 30,150 31,103 32,953 32,493 33,355 4.71%
NOSH 55,000 45,206 44,999 45,076 45,769 45,129 45,074 14.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -3.25% -3.23% -3.32% -5.20% -8.50% -10.56% -10.79% -
ROE -8.29% -13.02% -12.67% -16.14% -21.62% -23.34% -23.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 165.99 194.36 189.57 172.01 157.76 159.14 164.23 0.71%
EPS -5.39 -8.46 -8.49 -11.13 -15.57 -16.80 -17.71 -54.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.67 0.69 0.72 0.72 0.74 -8.26%
Adjusted Per Share Value based on latest NOSH - 45,076
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.12 6.85 6.65 6.04 5.63 5.60 5.77 15.00%
EPS -0.23 -0.30 -0.30 -0.39 -0.56 -0.59 -0.62 -48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0229 0.0235 0.0242 0.0257 0.0253 0.026 4.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.54 0.55 0.83 0.89 0.78 0.80 0.77 -
P/RPS 0.33 0.28 0.44 0.52 0.49 0.50 0.47 -20.95%
P/EPS -10.02 -6.50 -9.78 -7.99 -5.01 -4.76 -4.35 74.15%
EY -9.98 -15.38 -10.22 -12.51 -19.96 -21.01 -23.00 -42.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.24 1.29 1.08 1.11 1.04 -13.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 24/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.54 0.59 0.64 0.76 0.85 0.80 0.80 -
P/RPS 0.33 0.30 0.34 0.44 0.54 0.50 0.49 -23.11%
P/EPS -10.02 -6.97 -7.54 -6.83 -5.46 -4.76 -4.52 69.76%
EY -9.98 -14.34 -13.26 -14.65 -18.31 -21.01 -22.14 -41.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.96 1.10 1.18 1.11 1.08 -16.05%

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