[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 22.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 131,066 122,248 145,305 136,589 112,876 0 0 -
PBT 3,386 492 14,405 11,902 9,596 0 0 -
Tax 1,032 1,824 -2,873 -954 -628 0 0 -
NP 4,418 2,316 11,532 10,948 8,968 0 0 -
-
NP to SH 4,418 2,316 11,532 10,948 8,968 0 0 -
-
Tax Rate -30.48% -370.73% 19.94% 8.02% 6.54% - - -
Total Cost 126,648 119,932 133,773 125,641 103,908 0 0 -
-
Net Worth 82,534 81,060 70,614 64,172 58,659 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,534 81,060 70,614 64,172 58,659 0 0 -
NOSH 60,686 60,947 53,093 50,529 49,711 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.37% 1.89% 7.94% 8.02% 7.95% 0.00% 0.00% -
ROE 5.35% 2.86% 16.33% 17.06% 15.29% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 215.97 200.58 273.68 270.32 227.06 0.00 0.00 -
EPS 7.28 3.80 21.72 21.67 18.04 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.33 1.27 1.18 0.00 11.50 -75.93%
Adjusted Per Share Value based on latest NOSH - 52,198
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.49 4.19 4.98 4.68 3.87 0.00 0.00 -
EPS 0.15 0.08 0.40 0.38 0.31 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0278 0.0242 0.022 0.0201 0.00 11.50 -98.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.68 1.92 1.88 1.69 0.00 0.00 0.00 -
P/RPS 0.78 0.96 0.69 0.63 0.00 0.00 0.00 -
P/EPS 23.08 50.53 8.66 7.80 0.00 0.00 0.00 -
EY 4.33 1.98 11.55 12.82 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.44 1.41 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 25/02/04 21/11/03 08/09/03 - - -
Price 1.63 1.65 1.94 1.84 0.00 0.00 0.00 -
P/RPS 0.75 0.82 0.71 0.68 0.00 0.00 0.00 -
P/EPS 22.39 43.42 8.93 8.49 0.00 0.00 0.00 -
EY 4.47 2.30 11.20 11.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.46 1.45 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