[LOTUS] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -30.15%
YoY- -569.56%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,888 51,800 52,338 53,798 54,046 54,396 58,280 -9.80%
PBT -5,565 -6,908 -7,747 -7,875 -6,050 -4,680 -2,558 67.50%
Tax 0 0 0 0 0 0 0 -
NP -5,565 -6,908 -7,747 -7,875 -6,050 -4,680 -2,558 67.50%
-
NP to SH -5,561 -6,905 -7,745 -7,874 -6,050 -4,680 -2,558 67.42%
-
Tax Rate - - - - - - - -
Total Cost 55,453 58,708 60,085 61,673 60,096 59,076 60,838 -5.96%
-
Net Worth 20,883 21,532 22,793 20,340 20,781 20,804 20,717 0.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 20,883 21,532 22,793 20,340 20,781 20,804 20,717 0.53%
NOSH 65,260 65,248 65,124 54,975 51,953 49,534 45,038 27.90%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -11.15% -13.34% -14.80% -14.64% -11.19% -8.60% -4.39% -
ROE -26.63% -32.07% -33.98% -38.71% -29.11% -22.50% -12.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 76.44 79.39 80.37 97.86 104.03 109.81 129.40 -29.48%
EPS -8.52 -10.58 -11.89 -14.32 -11.64 -9.45 -5.68 30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.35 0.37 0.40 0.42 0.46 -21.40%
Adjusted Per Share Value based on latest NOSH - 54,975
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.85 5.04 5.09 5.23 5.26 5.29 5.67 -9.84%
EPS -0.54 -0.67 -0.75 -0.77 -0.59 -0.46 -0.25 66.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0209 0.0222 0.0198 0.0202 0.0202 0.0202 0.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.38 0.39 0.40 0.41 0.41 0.37 0.46 -
P/RPS 0.50 0.49 0.50 0.42 0.39 0.34 0.36 24.35%
P/EPS -4.46 -3.69 -3.36 -2.86 -3.52 -3.92 -8.10 -32.69%
EY -22.42 -27.13 -29.73 -34.93 -28.40 -25.54 -12.35 48.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.18 1.14 1.11 1.03 0.88 1.00 12.23%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 29/08/12 30/05/12 28/02/12 29/11/11 05/09/11 -
Price 0.36 0.37 0.44 0.47 0.40 0.41 0.45 -
P/RPS 0.47 0.47 0.55 0.48 0.38 0.37 0.35 21.60%
P/EPS -4.22 -3.50 -3.70 -3.28 -3.43 -4.34 -7.92 -34.15%
EY -23.67 -28.60 -27.03 -30.47 -29.11 -23.04 -12.62 51.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.26 1.27 1.00 0.98 0.98 9.91%

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