[LOTUS] YoY TTM Result on 31-Dec-2019 [#1]

Stock
[LOTUS] LOTUS KFM BERHAD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 140.33%
YoY- 177.66%
Quarter Report
Latest QR
Upcoming QR
LOTUS's Result
LOTUS's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 66,052 55,230 54,666 61,063 45,380 13,856 2,257 75.50%
PBT 1,886 3,870 5,423 1,596 -2,057 -12,556 -10,341 -
Tax -112 -170 -174 0 0 0 0 -
NP 1,774 3,700 5,249 1,596 -2,057 -12,556 -10,341 -
-
NP to SH 1,774 3,700 5,249 1,596 -2,055 -12,556 -10,341 -
-
Tax Rate 5.94% 4.39% 3.21% 0.00% - - - -
Total Cost 64,278 51,530 49,417 59,467 47,437 26,412 12,598 31.19%
-
Net Worth 71,328 71,328 58,978 20,853 -26,609 -24,562 -11,598 -
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 71,328 71,328 58,978 20,853 -26,609 -24,562 -11,598 -
NOSH 1,018,974 1,018,974 778,974 409,374 68,229 68,229 68,229 56.89%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.69% 6.70% 9.60% 2.61% -4.53% -90.62% -458.17% -
ROE 2.49% 5.19% 8.90% 7.65% 0.00% 0.00% 0.00% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 6.48 5.42 7.41 20.50 66.51 20.31 3.31 11.84%
EPS 0.17 0.36 0.71 0.54 -3.01 -18.40 -15.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.07 -0.39 -0.36 -0.17 -
Adjusted Per Share Value based on latest NOSH - 409,374
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.15 4.31 4.26 4.76 3.54 1.08 0.18 74.84%
EPS 0.14 0.29 0.41 0.12 -0.16 -0.98 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0556 0.0556 0.046 0.0163 -0.0207 -0.0191 -0.009 -
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.145 0.20 0.25 0.11 0.11 0.165 0.17 -
P/RPS 2.24 3.69 3.37 0.54 0.17 0.81 5.14 -12.92%
P/EPS 83.29 55.08 35.11 20.53 -3.65 -0.90 -1.12 -
EY 1.20 1.82 2.85 4.87 -27.38 -111.53 -89.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.86 3.13 1.57 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 18/02/22 05/02/21 22/06/20 27/02/19 27/02/18 28/02/17 -
Price 0.14 0.20 0.255 0.33 0.155 0.14 0.19 -
P/RPS 2.16 3.69 3.44 1.61 0.23 0.69 5.74 -15.02%
P/EPS 80.42 55.08 35.82 61.60 -5.15 -0.76 -1.25 -
EY 1.24 1.82 2.79 1.62 -19.43 -131.45 -79.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.86 3.19 4.71 0.00 0.00 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