[LOTUS] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -85.45%
YoY- -49.37%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 49,392 53,928 70,916 94,176 88,352 89,300 68,654 -4.59%
PBT -4,450 -6,384 624 -8,538 -5,716 -2,976 -5,366 -2.63%
Tax 0 0 0 0 0 0 0 -
NP -4,450 -6,384 624 -8,538 -5,716 -2,976 -5,366 -2.63%
-
NP to SH -4,448 -6,384 624 -8,538 -5,716 -2,976 -5,366 -2.64%
-
Tax Rate - - 0.00% - - - - -
Total Cost 53,842 60,312 70,292 102,714 94,068 92,276 74,020 -4.44%
-
Net Worth 21,459 20,817 23,513 22,515 26,596 29,309 32,412 -5.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 21,459 20,817 23,513 22,515 26,596 29,309 32,412 -5.71%
NOSH 65,029 49,565 45,217 45,031 45,078 45,090 45,016 5.39%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -9.01% -11.84% 0.88% -9.07% -6.47% -3.33% -7.82% -
ROE -20.73% -30.67% 2.65% -37.92% -21.49% -10.15% -16.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 75.95 108.80 156.83 209.13 195.99 198.04 152.51 -9.47%
EPS -6.84 -12.88 1.38 -18.96 -12.68 -6.60 -11.92 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.42 0.52 0.50 0.59 0.65 0.72 -10.53%
Adjusted Per Share Value based on latest NOSH - 45,043
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.85 4.20 5.53 7.34 6.89 6.96 5.35 -4.58%
EPS -0.35 -0.50 0.05 -0.67 -0.45 -0.23 -0.42 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0167 0.0162 0.0183 0.0176 0.0207 0.0228 0.0253 -5.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 28/09/07 29/09/06 30/09/05 -
Price 0.39 0.37 0.37 0.41 0.58 0.55 0.80 -
P/RPS 0.51 0.34 0.24 0.20 0.30 0.28 0.52 -0.27%
P/EPS -5.70 -2.87 26.81 -2.16 -4.57 -8.33 -6.71 -2.30%
EY -17.54 -34.81 3.73 -46.24 -21.86 -12.00 -14.90 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.88 0.71 0.82 0.98 0.85 1.11 0.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/07 30/09/06 30/09/05 CAGR
Date 27/11/12 29/11/11 19/11/10 26/11/09 27/11/07 24/11/06 30/11/05 -
Price 0.37 0.41 0.38 0.40 0.55 0.59 0.80 -
P/RPS 0.49 0.38 0.24 0.19 0.28 0.30 0.52 -0.84%
P/EPS -5.41 -3.18 27.54 -2.11 -4.34 -8.94 -6.71 -3.02%
EY -18.49 -31.41 3.63 -47.40 -23.05 -11.19 -14.90 3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.98 0.73 0.80 0.93 0.91 1.11 0.12%

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