[LOTUS] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -198.33%
YoY- -192.1%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 87,861 71,820 91,427 97,270 99,025 95,131 98,094 -1.81%
PBT -2,835 -7,484 -6,640 -2,776 3,018 2,380 3,802 -
Tax 0 -100 123 12 -17 199 15 -
NP -2,835 -7,584 -6,517 -2,764 3,001 2,579 3,817 -
-
NP to SH -3,825 -7,584 -6,517 -2,764 3,001 2,165 3,817 -
-
Tax Rate - - - - 0.56% -8.36% -0.39% -
Total Cost 90,696 79,404 97,944 100,034 96,024 92,552 94,277 -0.64%
-
Net Worth 29,384 32,493 39,211 44,293 96,504 23,946 29,464 -0.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 29,384 32,493 39,211 44,293 96,504 23,946 29,464 -0.04%
NOSH 45,206 45,129 45,070 44,293 96,504 24,188 23,955 11.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -3.23% -10.56% -7.13% -2.84% 3.03% 2.71% 3.89% -
ROE -13.02% -23.34% -16.62% -6.24% 3.11% 9.04% 12.95% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 194.36 159.14 202.85 219.60 102.61 393.30 409.49 -11.67%
EPS -8.46 -16.80 -14.46 -6.24 3.11 8.95 15.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.72 0.87 1.00 1.00 0.99 1.23 -10.08%
Adjusted Per Share Value based on latest NOSH - 44,293
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.85 5.60 7.13 7.58 7.72 7.42 7.65 -1.82%
EPS -0.30 -0.59 -0.51 -0.22 0.23 0.17 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0253 0.0306 0.0345 0.0752 0.0187 0.023 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.55 0.80 1.39 1.82 2.65 1.51 1.95 -
P/RPS 0.28 0.50 0.69 0.83 2.58 0.38 0.48 -8.58%
P/EPS -6.50 -4.76 -9.61 -29.17 85.22 16.87 12.24 -
EY -15.38 -21.01 -10.40 -3.43 1.17 5.93 8.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.11 1.60 1.82 2.65 1.53 1.59 -9.90%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 30/11/05 30/11/04 28/11/03 29/11/02 28/11/01 - -
Price 0.59 0.80 1.31 2.63 2.34 1.46 0.00 -
P/RPS 0.30 0.50 0.65 1.20 2.28 0.37 0.00 -
P/EPS -6.97 -4.76 -9.06 -42.15 75.25 16.31 0.00 -
EY -14.34 -21.01 -11.04 -2.37 1.33 6.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.11 1.51 2.63 2.34 1.47 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