[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 44.63%
YoY- -5.83%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 159,222 127,848 143,558 157,560 128,312 28,599 130,992 13.93%
PBT -1,392 -4,648 -1,865 4,521 3,540 -232 382 -
Tax -206 -76 900 -349 -414 -92 685 -
NP -1,598 -4,724 -965 4,172 3,126 -324 1,067 -
-
NP to SH -604 -4,724 -569 4,353 3,010 -324 1,067 -
-
Tax Rate - - - 7.72% 11.69% - -179.32% -
Total Cost 160,820 132,572 144,523 153,388 125,186 28,923 129,925 15.32%
-
Net Worth 78,273 86,015 77,702 72,759 71,579 77,626 48,238 38.20%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 368 -
Div Payout % - - - - - - 34.51% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 78,273 86,015 77,702 72,759 71,579 77,626 48,238 38.20%
NOSH 61,632 68,265 61,182 61,142 61,178 61,123 36,823 41.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.00% -3.70% -0.67% 2.65% 2.44% -1.13% 0.81% -
ROE -0.77% -5.49% -0.73% 5.98% 4.21% -0.42% 2.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 258.34 187.28 234.64 257.69 209.73 46.79 355.73 -19.25%
EPS -0.98 -6.92 -0.93 7.12 4.94 -0.17 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.27 1.26 1.27 1.19 1.17 1.27 1.31 -2.05%
Adjusted Per Share Value based on latest NOSH - 61,111
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.27 4.23 4.75 5.21 4.24 0.95 4.33 14.03%
EPS -0.02 -0.16 -0.02 0.14 0.10 -0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.0259 0.0285 0.0257 0.0241 0.0237 0.0257 0.016 37.98%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.30 0.32 0.35 0.62 0.88 1.44 1.55 -
P/RPS 0.12 0.17 0.15 0.24 0.42 3.08 0.44 -58.04%
P/EPS -30.61 -4.62 -37.63 8.71 17.89 -271.66 53.49 -
EY -3.27 -21.63 -2.66 11.48 5.59 -0.37 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
P/NAPS 0.24 0.25 0.28 0.52 0.75 1.13 1.18 -65.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/09/06 13/06/06 28/02/06 30/11/05 30/08/05 09/06/05 01/04/05 -
Price 0.26 0.30 0.37 0.54 0.82 0.98 1.44 -
P/RPS 0.10 0.16 0.16 0.21 0.39 2.09 0.40 -60.41%
P/EPS -26.53 -4.34 -39.78 7.58 16.67 -184.88 49.70 -
EY -3.77 -23.07 -2.51 13.19 6.00 -0.54 2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.20 0.24 0.29 0.45 0.70 0.77 1.10 -68.00%

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