[LOTUS] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.74%
YoY- -20.84%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,035 4,493 14,601 43,318 49,888 54,046 67,592 -41.65%
PBT -8,707 -16,169 -7,974 -6,721 -5,565 -6,050 -372 62.41%
Tax 0 0 0 0 0 0 0 -
NP -8,707 -16,169 -7,974 -6,721 -5,565 -6,050 -372 62.41%
-
NP to SH -8,707 -16,169 -7,973 -6,720 -5,561 -6,050 -372 62.41%
-
Tax Rate - - - - - - - -
Total Cost 10,742 20,662 22,575 50,039 55,453 60,096 67,964 -24.70%
-
Net Worth -15,010 -6,140 10,916 13,700 20,883 20,781 22,059 -
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth -15,010 -6,140 10,916 13,700 20,883 20,781 22,059 -
NOSH 68,229 68,229 68,229 65,240 65,260 51,953 45,020 6.60%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -427.86% -359.87% -54.61% -15.52% -11.15% -11.19% -0.55% -
ROE 0.00% 0.00% -73.04% -49.05% -26.63% -29.11% -1.69% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.98 6.59 21.40 66.40 76.44 104.03 150.14 -45.27%
EPS -12.76 -23.70 -11.69 -10.30 -8.52 -11.64 -0.83 52.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.22 -0.09 0.16 0.21 0.32 0.40 0.49 -
Adjusted Per Share Value based on latest NOSH - 65,240
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.16 0.35 1.14 3.38 3.89 4.21 5.27 -41.58%
EPS -0.68 -1.26 -0.62 -0.52 -0.43 -0.47 -0.03 61.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0117 -0.0048 0.0085 0.0107 0.0163 0.0162 0.0172 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.165 0.09 0.175 0.33 0.38 0.41 0.43 -
P/RPS 5.53 1.37 0.82 0.50 0.50 0.39 0.29 57.37%
P/EPS -1.29 -0.38 -1.50 -3.20 -4.46 -3.52 -52.04 -43.37%
EY -77.34 -263.31 -66.78 -31.21 -22.42 -28.40 -1.92 76.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.09 1.57 1.19 1.03 0.88 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/08/17 30/08/16 27/08/15 27/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.175 0.065 0.11 0.44 0.36 0.40 0.60 -
P/RPS 5.87 0.99 0.51 0.66 0.47 0.38 0.40 51.15%
P/EPS -1.37 -0.27 -0.94 -4.27 -4.22 -3.43 -72.61 -45.70%
EY -72.92 -364.59 -106.23 -23.41 -23.67 -29.11 -1.38 84.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.69 2.10 1.13 1.00 1.22 -

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