[LOTUS] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 58.03%
YoY- 23.5%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 67,592 74,682 80,772 86,312 96,103 107,577 115,977 -30.15%
PBT -372 771 -2,447 -3,809 -9,064 -10,867 -7,391 -86.29%
Tax 0 0 0 0 -12 -12 -12 -
NP -372 771 -2,447 -3,809 -9,076 -10,879 -7,403 -86.30%
-
NP to SH -372 771 -2,447 -3,809 -9,076 -10,879 -7,403 -86.30%
-
Tax Rate - 0.00% - - - - - -
Total Cost 67,964 73,911 83,219 90,121 105,179 118,456 123,380 -32.72%
-
Net Worth 22,059 23,872 22,895 22,977 22,222 22,521 25,728 -9.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 22,059 23,872 22,895 22,977 22,222 22,521 25,728 -9.72%
NOSH 45,020 45,909 44,893 45,053 44,444 45,043 45,137 -0.17%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.55% 1.03% -3.03% -4.41% -9.44% -10.11% -6.38% -
ROE -1.69% 3.23% -10.69% -16.58% -40.84% -48.30% -28.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 150.14 162.67 179.92 191.58 216.23 238.83 256.94 -30.03%
EPS -0.83 1.68 -5.45 -8.45 -20.42 -24.15 -16.40 -86.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.51 0.51 0.50 0.50 0.57 -9.56%
Adjusted Per Share Value based on latest NOSH - 45,053
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.45 7.13 7.71 8.24 9.17 10.27 11.07 -30.17%
EPS -0.04 0.07 -0.23 -0.36 -0.87 -1.04 -0.71 -85.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0228 0.0218 0.0219 0.0212 0.0215 0.0246 -9.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.43 0.37 0.45 0.42 0.38 0.41 0.42 -
P/RPS 0.29 0.23 0.25 0.22 0.18 0.17 0.16 48.49%
P/EPS -52.04 22.03 -8.26 -4.97 -1.86 -1.70 -2.56 640.76%
EY -1.92 4.54 -12.11 -20.13 -53.74 -58.91 -39.05 -86.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.71 0.88 0.82 0.76 0.82 0.74 12.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 30/08/10 27/05/10 11/02/10 26/11/09 27/08/09 -
Price 0.60 0.38 0.39 0.43 0.45 0.40 0.46 -
P/RPS 0.40 0.23 0.22 0.22 0.21 0.17 0.18 70.04%
P/EPS -72.61 22.63 -7.16 -5.09 -2.20 -1.66 -2.80 770.93%
EY -1.38 4.42 -13.98 -19.66 -45.38 -60.38 -35.65 -88.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.73 0.76 0.84 0.90 0.80 0.81 31.29%

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