[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 4.63%
YoY- -57.78%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 128,312 28,599 130,992 137,689 131,066 122,248 145,305 -7.96%
PBT 3,540 -232 382 3,766 3,386 492 14,405 -60.79%
Tax -414 -92 685 856 1,032 1,824 -2,873 -72.54%
NP 3,126 -324 1,067 4,622 4,418 2,316 11,532 -58.14%
-
NP to SH 3,010 -324 1,067 4,622 4,418 2,316 11,532 -59.19%
-
Tax Rate 11.69% - -179.32% -22.73% -30.48% -370.73% 19.94% -
Total Cost 125,186 28,923 129,925 133,066 126,648 119,932 133,773 -4.33%
-
Net Worth 71,579 77,626 48,238 83,183 82,534 81,060 70,614 0.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 368 - - - - -
Div Payout % - - 34.51% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,579 77,626 48,238 83,183 82,534 81,060 70,614 0.90%
NOSH 61,178 61,123 36,823 60,718 60,686 60,947 53,093 9.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.44% -1.13% 0.81% 3.36% 3.37% 1.89% 7.94% -
ROE 4.21% -0.42% 2.21% 5.56% 5.35% 2.86% 16.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 209.73 46.79 355.73 226.77 215.97 200.58 273.68 -16.27%
EPS 4.94 -0.17 1.75 7.61 7.28 3.80 21.72 -62.77%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.27 1.31 1.37 1.36 1.33 1.33 -8.19%
Adjusted Per Share Value based on latest NOSH - 60,772
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.40 0.98 4.49 4.72 4.49 4.19 4.98 -7.93%
EPS 0.10 -0.01 0.04 0.16 0.15 0.08 0.40 -60.34%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0266 0.0165 0.0285 0.0283 0.0278 0.0242 0.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.44 1.55 1.67 1.68 1.92 1.88 -
P/RPS 0.42 3.08 0.44 0.74 0.78 0.96 0.69 -28.19%
P/EPS 17.89 -271.66 53.49 21.94 23.08 50.53 8.66 62.27%
EY 5.59 -0.37 1.87 4.56 4.33 1.98 11.55 -38.38%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.13 1.18 1.22 1.24 1.44 1.41 -34.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 09/06/05 01/04/05 30/11/04 27/08/04 31/05/04 25/02/04 -
Price 0.82 0.98 1.44 1.55 1.63 1.65 1.94 -
P/RPS 0.39 2.09 0.40 0.68 0.75 0.82 0.71 -32.95%
P/EPS 16.67 -184.88 49.70 20.36 22.39 43.42 8.93 51.66%
EY 6.00 -0.54 2.01 4.91 4.47 2.30 11.20 -34.06%
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 1.10 1.13 1.20 1.24 1.46 -38.76%

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