[LOTUS] YoY Annualized Quarter Result on 30-Sep-2021 [#4]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- -2.74%
YoY- -73.19%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 58,508 66,079 51,762 55,098 58,604 39,007 7,521 40.74%
PBT 2,539 3,187 2,831 10,061 -3,957 -2,903 -12,260 -
Tax 123 -132 -170 -134 0 0 0 -
NP 2,662 3,055 2,661 9,927 -3,957 -2,903 -12,260 -
-
NP to SH 2,662 3,055 2,661 9,927 -3,957 -2,901 -12,260 -
-
Tax Rate -4.84% 4.14% 6.00% 1.33% - - - -
Total Cost 55,846 63,024 49,101 45,171 62,561 41,910 19,781 18.87%
-
Net Worth 81,544 71,328 71,328 57,264 -30,020 -25,927 -23,197 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 3,579 - - - -
Div Payout % - - - 36.05% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 81,544 71,328 71,328 57,264 -30,020 -25,927 -23,197 -
NOSH 1,022,794 1,018,974 1,018,974 718,524 68,229 68,229 68,229 56.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.55% 4.62% 5.14% 18.02% -6.75% -7.44% -163.01% -
ROE 3.26% 4.28% 3.73% 17.34% 0.00% 0.00% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.74 6.48 5.08 7.70 85.89 57.17 11.02 -10.29%
EPS 0.26 0.30 0.34 1.64 -5.80 -4.25 -17.97 -
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.08 -0.44 -0.38 -0.34 -
Adjusted Per Share Value based on latest NOSH - 1,018,974
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.58 6.31 4.94 5.26 5.59 3.72 0.72 40.65%
EPS 0.25 0.29 0.25 0.95 -0.38 -0.28 -1.17 -
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.0778 0.0681 0.0681 0.0546 -0.0286 -0.0247 -0.0221 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.275 0.145 0.22 0.27 0.15 0.11 0.195 -
P/RPS 4.79 2.24 4.33 3.51 0.17 0.19 1.77 18.03%
P/EPS 105.30 48.36 84.24 19.47 -2.59 -2.59 -1.09 -
EY 0.95 2.07 1.19 5.14 -38.66 -38.65 -92.15 -
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 3.44 2.07 3.14 3.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 25/11/22 26/11/21 25/11/20 26/11/19 30/11/18 29/11/17 -
Price 0.255 0.135 0.23 0.255 0.11 0.115 0.17 -
P/RPS 4.44 2.08 4.53 3.31 0.13 0.20 1.54 19.29%
P/EPS 97.64 45.03 88.07 18.39 -1.90 -2.70 -0.95 -
EY 1.02 2.22 1.14 5.44 -52.72 -36.97 -105.70 -
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 3.19 1.93 3.29 3.19 0.00 0.00 0.00 -

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