[LOTUS] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 33.97%
YoY- -3127.49%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,597 54,810 66,962 91,924 119,149 93,269 90,098 -9.46%
PBT -4,474 -7,554 -1,054 -5,637 -174 989 -1,998 14.36%
Tax 0 0 0 0 0 0 0 -
NP -4,474 -7,554 -1,054 -5,637 -174 989 -1,998 14.36%
-
NP to SH -4,473 -7,554 -1,054 -5,637 -174 989 -1,998 14.36%
-
Tax Rate - - - - - 0.00% - -
Total Cost 54,071 62,365 68,017 97,561 119,323 92,280 92,097 -8.48%
-
Net Worth 20,846 20,773 22,022 22,537 31,620 30,129 29,259 -5.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 20,846 20,773 22,022 22,537 31,620 30,129 29,259 -5.48%
NOSH 65,145 51,934 44,943 45,074 45,172 44,969 45,014 6.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -9.02% -13.78% -1.58% -6.13% -0.15% 1.06% -2.22% -
ROE -21.46% -36.37% -4.79% -25.01% -0.55% 3.28% -6.83% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 76.13 105.54 148.99 203.94 263.77 207.40 200.15 -14.86%
EPS -6.87 -14.55 -2.35 -12.51 -0.39 2.20 -4.44 7.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.40 0.49 0.50 0.70 0.67 0.65 -11.13%
Adjusted Per Share Value based on latest NOSH - 44,444
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.87 4.27 5.22 7.17 9.29 7.27 7.02 -9.44%
EPS -0.35 -0.59 -0.08 -0.44 -0.01 0.08 -0.16 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0163 0.0162 0.0172 0.0176 0.0247 0.0235 0.0228 -5.43%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.38 0.41 0.43 0.38 0.40 0.55 0.54 -
P/RPS 0.50 0.39 0.29 0.19 0.15 0.27 0.27 10.80%
P/EPS -5.53 -2.82 -18.32 -3.04 -103.45 25.00 -12.16 -12.29%
EY -18.07 -35.48 -5.46 -32.91 -0.97 4.00 -8.22 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 0.88 0.76 0.57 0.82 0.83 6.18%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 11/02/10 27/02/09 27/02/08 15/02/07 -
Price 0.36 0.40 0.60 0.45 0.38 0.52 0.54 -
P/RPS 0.47 0.38 0.40 0.22 0.14 0.25 0.27 9.66%
P/EPS -5.24 -2.75 -25.57 -3.60 -98.28 23.64 -12.16 -13.07%
EY -19.07 -36.37 -3.91 -27.79 -1.02 4.23 -8.22 15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.22 0.90 0.54 0.78 0.83 5.27%

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