[LOTUS] YoY Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -18.34%
YoY- -616.31%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 24,293 42,270 49,597 54,810 66,962 91,924 119,149 -21.70%
PBT -7,487 -6,493 -4,474 -7,554 -1,054 -5,637 -174 78.40%
Tax 0 0 0 0 0 0 0 -
NP -7,487 -6,493 -4,474 -7,554 -1,054 -5,637 -174 78.40%
-
NP to SH -7,486 -6,493 -4,473 -7,554 -1,054 -5,637 -174 78.39%
-
Tax Rate - - - - - - - -
Total Cost 31,780 48,763 54,071 62,365 68,017 97,561 119,323 -18.41%
-
Net Worth 10,713 13,672 20,846 20,773 22,022 22,537 31,620 -15.34%
Dividend
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 10,713 13,672 20,846 20,773 22,022 22,537 31,620 -15.34%
NOSH 68,229 65,106 65,145 51,934 44,943 45,074 45,172 6.55%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -30.82% -15.36% -9.02% -13.78% -1.58% -6.13% -0.15% -
ROE -69.88% -47.49% -21.46% -36.37% -4.79% -25.01% -0.55% -
Per Share
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.28 64.92 76.13 105.54 148.99 203.94 263.77 -26.30%
EPS -11.18 -9.97 -6.87 -14.55 -2.35 -12.51 -0.39 67.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.32 0.40 0.49 0.50 0.70 -20.31%
Adjusted Per Share Value based on latest NOSH - 51,953
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.35 4.08 4.79 5.30 6.47 8.88 11.51 -21.68%
EPS -0.72 -0.63 -0.43 -0.73 -0.10 -0.54 -0.02 73.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0104 0.0132 0.0201 0.0201 0.0213 0.0218 0.0305 -15.25%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.175 0.33 0.38 0.41 0.43 0.38 0.40 -
P/RPS 0.36 0.51 0.50 0.39 0.29 0.19 0.15 14.42%
P/EPS -0.53 -3.31 -5.53 -2.82 -18.32 -3.04 -103.45 -55.58%
EY -188.11 -30.22 -18.07 -35.48 -5.46 -32.91 -0.97 124.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.57 1.19 1.03 0.88 0.76 0.57 -
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/08/15 27/02/14 28/02/13 28/02/12 25/02/11 11/02/10 27/02/09 -
Price 0.11 0.44 0.36 0.40 0.60 0.45 0.38 -
P/RPS 0.23 0.68 0.47 0.38 0.40 0.22 0.14 7.93%
P/EPS -0.33 -4.41 -5.24 -2.75 -25.57 -3.60 -98.28 -58.37%
EY -299.26 -22.67 -19.07 -36.37 -3.91 -27.79 -1.02 139.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.10 1.13 1.00 1.22 0.90 0.54 -

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