[LOTUS] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -216.13%
YoY- 69.13%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 54,046 54,396 58,280 63,160 67,592 74,682 80,772 -23.44%
PBT -6,050 -4,680 -2,558 -1,176 -372 771 -2,447 82.54%
Tax 0 0 0 0 0 0 0 -
NP -6,050 -4,680 -2,558 -1,176 -372 771 -2,447 82.54%
-
NP to SH -6,050 -4,680 -2,558 -1,176 -372 771 -2,447 82.54%
-
Tax Rate - - - - - 0.00% - -
Total Cost 60,096 59,076 60,838 64,336 67,964 73,911 83,219 -19.46%
-
Net Worth 20,781 20,804 20,717 21,741 22,059 23,872 22,895 -6.23%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 20,781 20,804 20,717 21,741 22,059 23,872 22,895 -6.23%
NOSH 51,953 49,534 45,038 45,294 45,020 45,909 44,893 10.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -11.19% -8.60% -4.39% -1.86% -0.55% 1.03% -3.03% -
ROE -29.11% -22.50% -12.35% -5.41% -1.69% 3.23% -10.69% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.03 109.81 129.40 139.44 150.14 162.67 179.92 -30.52%
EPS -11.64 -9.45 -5.68 -2.60 -0.83 1.68 -5.45 65.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.42 0.46 0.48 0.49 0.52 0.51 -14.91%
Adjusted Per Share Value based on latest NOSH - 45,294
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.21 4.24 4.54 4.92 5.27 5.82 6.30 -23.50%
EPS -0.47 -0.36 -0.20 -0.09 -0.03 0.06 -0.19 82.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0162 0.0162 0.0162 0.0169 0.0172 0.0186 0.0178 -6.06%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.41 0.37 0.46 0.50 0.43 0.37 0.45 -
P/RPS 0.39 0.34 0.36 0.36 0.29 0.23 0.25 34.39%
P/EPS -3.52 -3.92 -8.10 -19.26 -52.04 22.03 -8.26 -43.28%
EY -28.40 -25.54 -12.35 -5.19 -1.92 4.54 -12.11 76.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.88 1.00 1.04 0.88 0.71 0.88 11.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 05/09/11 30/05/11 25/02/11 19/11/10 30/08/10 -
Price 0.40 0.41 0.45 0.49 0.60 0.38 0.39 -
P/RPS 0.38 0.37 0.35 0.35 0.40 0.23 0.22 43.81%
P/EPS -3.43 -4.34 -7.92 -18.87 -72.61 22.63 -7.16 -38.69%
EY -29.11 -23.04 -12.62 -5.30 -1.38 4.42 -13.98 62.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.98 0.98 1.02 1.22 0.73 0.76 20.01%

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