[LOTUS] YoY TTM 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- -67.95%
YoY- -199.57%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 91,295 72,206 83,055 102,283 95,591 97,037 95,990 -0.83%
PBT -2,965 -6,034 -6,906 -4,654 4,671 1,170 3,919 -
Tax 0 -100 123 12 -9 188 15 -
NP -2,965 -6,134 -6,783 -4,642 4,662 1,358 3,934 -
-
NP to SH -2,965 -7,124 -6,783 -4,642 4,662 944 3,934 -
-
Tax Rate - - - - 0.19% -16.07% -0.38% -
Total Cost 94,260 78,340 89,838 106,925 90,929 95,679 92,056 0.39%
-
Net Worth 35,749 32,953 38,350 43,487 46,887 31,587 29,648 3.16%
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 35,749 32,953 38,350 43,487 46,887 31,587 29,648 3.16%
NOSH 55,000 45,769 45,118 44,374 43,015 24,297 23,910 14.88%
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 -3.25% -8.50% -8.17% -4.54% 4.88% 1.40% 4.10% -
ROE -8.29% -21.62% -17.69% -10.67% 9.94% 2.99% 13.27% -
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 165.99 157.76 184.08 230.50 222.22 399.36 401.46 -13.68%
EPS -5.39 -15.57 -15.03 -10.46 10.84 3.89 16.45 -
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 7.12 5.63 6.47 7.97 7.45 7.56 7.48 -0.81%
EPS -0.23 -0.56 -0.53 -0.36 0.36 0.07 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0257 0.0299 0.0339 0.0366 0.0246 0.0231 3.19%
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 0.33 0.49 0.73 0.84 0.98 0.37 0.37 -1.88%
P/EPS -10.02 -5.01 -8.91 -18.45 20.11 37.84 9.06 -
EY -9.98 -19.96 -11.22 -5.42 4.97 2.64 11.04 -
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 - -
Price 0.54 0.85 1.26 1.83 1.91 1.94 0.00 -
P/RPS 0.33 0.54 0.68 0.79 0.86 0.49 0.00 -
P/EPS -10.02 -5.46 -8.38 -17.49 17.62 49.93 0.00 -
EY -9.98 -18.31 -11.93 -5.72 5.67 2.00 0.00 -
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 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