[LOTUS] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 10.56%
YoY- -189.02%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 90,098 71,757 79,954 107,402 94,761 97,524 95,858 -1.02%
PBT -1,998 -3,417 -5,932 -5,577 6,265 -2,410 3,568 -
Tax 0 0 0 0 0 2,410 13 -
NP -1,998 -3,417 -5,932 -5,577 6,265 0 3,581 -
-
NP to SH -1,998 -3,417 -5,932 -5,577 6,265 -2,437 3,581 -
-
Tax Rate - - - - 0.00% - -0.36% -
Total Cost 92,097 75,174 85,886 112,979 88,496 97,524 92,277 -0.03%
-
Net Worth 29,259 32,431 38,275 43,517 46,818 31,559 29,684 -0.23%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 29,259 32,431 38,275 43,517 46,818 31,559 29,684 -0.23%
NOSH 45,014 45,043 45,030 44,405 42,952 24,276 23,939 11.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -2.22% -4.76% -7.42% -5.19% 6.61% 0.00% 3.74% -
ROE -6.83% -10.54% -15.50% -12.82% 13.38% -7.72% 12.06% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 200.15 159.31 177.56 241.87 220.62 401.73 400.42 -10.90%
EPS -4.44 -7.59 -13.17 -12.56 14.59 -10.04 14.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.72 0.85 0.98 1.09 1.30 1.24 -10.20%
Adjusted Per Share Value based on latest NOSH - 44,374
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.60 6.85 7.63 10.25 9.04 9.31 9.15 -1.02%
EPS -0.19 -0.33 -0.57 -0.53 0.60 -0.23 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0309 0.0365 0.0415 0.0447 0.0301 0.0283 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.54 0.78 1.34 1.93 2.18 1.47 1.49 -
P/RPS 0.27 0.49 0.75 0.80 0.99 0.37 0.37 -5.11%
P/EPS -12.16 -10.28 -10.17 -15.37 14.95 -14.64 9.96 -
EY -8.22 -9.73 -9.83 -6.51 6.69 -6.83 10.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 1.58 1.97 2.00 1.13 1.20 -5.95%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 28/02/06 28/02/05 27/02/04 21/04/03 08/04/02 28/02/01 -
Price 0.54 0.85 1.26 1.83 1.91 1.94 1.75 -
P/RPS 0.27 0.53 0.71 0.76 0.87 0.48 0.44 -7.81%
P/EPS -12.16 -11.20 -9.56 -14.57 13.09 -19.32 11.70 -
EY -8.22 -8.93 -10.46 -6.86 7.64 -5.18 8.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.18 1.48 1.87 1.75 1.49 1.41 -8.44%

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