[LOTUS] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 31.19%
YoY- 20.51%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 20,098 21,164 18,611 20,817 26,929 24,615 23,923 -2.86%
PBT -2,691 -877 -871 -1,271 -1,599 3,976 -558 29.96%
Tax 0 0 0 0 0 0 558 -
NP -2,691 -877 -871 -1,271 -1,599 3,976 0 -
-
NP to SH -2,691 -877 -871 -1,271 -1,599 3,976 -566 29.65%
-
Tax Rate - - - - - 0.00% - -
Total Cost 22,789 22,041 19,482 22,088 28,528 20,639 23,923 -0.80%
-
Net Worth 26,594 29,384 32,493 39,211 44,293 98,434 23,946 1.76%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 26,594 29,384 32,493 39,211 44,293 98,434 23,946 1.76%
NOSH 45,075 45,206 45,129 45,070 44,293 96,504 24,188 10.92%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -13.39% -4.14% -4.68% -6.11% -5.94% 16.15% 0.00% -
ROE -10.12% -2.98% -2.68% -3.24% -3.61% 4.04% -2.36% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.59 46.82 41.24 46.19 60.80 25.51 98.90 -12.42%
EPS -5.97 -1.94 -1.93 -2.82 -3.61 4.12 -2.34 16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.65 0.72 0.87 1.00 1.02 0.99 -8.26%
Adjusted Per Share Value based on latest NOSH - 45,070
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.57 1.65 1.45 1.62 2.10 1.92 1.86 -2.78%
EPS -0.21 -0.07 -0.07 -0.10 -0.12 0.31 -0.04 31.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.0229 0.0253 0.0306 0.0345 0.0767 0.0187 1.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.58 0.55 0.80 1.39 1.82 2.65 1.51 -
P/RPS 1.30 1.17 1.94 3.01 2.99 10.39 1.53 -2.67%
P/EPS -9.72 -28.35 -41.45 -49.29 -50.42 64.32 -64.53 -27.04%
EY -10.29 -3.53 -2.41 -2.03 -1.98 1.55 -1.55 37.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.85 1.11 1.60 1.82 2.60 1.53 -7.15%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 30/11/05 30/11/04 28/11/03 29/11/02 28/11/01 -
Price 0.55 0.59 0.80 1.31 2.63 2.34 1.46 -
P/RPS 1.23 1.26 1.94 2.84 4.33 9.17 1.48 -3.03%
P/EPS -9.21 -30.41 -41.45 -46.45 -72.85 56.80 -62.39 -27.29%
EY -10.85 -3.29 -2.41 -2.15 -1.37 1.76 -1.60 37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 1.11 1.51 2.63 2.29 1.47 -7.34%

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