[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -13.77%
YoY- -333.09%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 113,428 100,628 119,015 117,302 120,602 120,220 101,583 7.63%
PBT 2,290 -3,172 -14,451 -2,849 -3,284 -7,924 1,916 12.63%
Tax -1,370 -860 -2,681 -1,796 -852 -552 -1,192 9.73%
NP 920 -4,032 -17,132 -4,645 -4,136 -8,476 724 17.33%
-
NP to SH 1,342 -3,396 -17,868 -4,705 -4,136 -8,476 557 79.81%
-
Tax Rate 59.83% - - - - - 62.21% -
Total Cost 112,508 104,660 136,147 121,947 124,738 128,696 100,859 7.56%
-
Net Worth 150,975 127,350 150,291 151,242 159,076 146,700 139,250 5.54%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 150,975 127,350 150,291 151,242 159,076 146,700 139,250 5.54%
NOSH 1,677,500 1,415,000 1,669,906 1,680,476 1,590,769 1,630,000 1,392,500 13.22%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.81% -4.01% -14.39% -3.96% -3.43% -7.05% 0.71% -
ROE 0.89% -2.67% -11.89% -3.11% -2.60% -5.78% 0.40% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.76 7.11 7.13 6.98 7.58 7.38 7.30 -4.99%
EPS 0.08 -0.24 -1.07 -0.28 -0.26 -0.52 0.04 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.10 0.09 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 1,623,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.75 3.33 3.94 3.88 3.99 3.98 3.36 7.60%
EPS 0.04 -0.11 -0.59 -0.16 -0.14 -0.28 0.02 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0499 0.0421 0.0497 0.05 0.0526 0.0485 0.0461 5.42%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.075 0.07 0.08 0.08 0.08 0.09 0.085 -
P/RPS 1.11 0.98 1.12 1.15 1.06 1.22 1.17 -3.45%
P/EPS 93.75 -29.17 -7.48 -28.57 -30.77 -17.31 212.50 -42.07%
EY 1.07 -3.43 -13.38 -3.50 -3.25 -5.78 0.47 73.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.89 0.89 0.80 1.00 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 27/11/15 20/08/15 25/05/15 27/02/15 -
Price 0.07 0.065 0.075 0.085 0.08 0.09 0.085 -
P/RPS 1.04 0.91 1.05 1.22 1.06 1.22 1.17 -7.55%
P/EPS 87.50 -27.08 -7.01 -30.36 -30.77 -17.31 212.50 -44.68%
EY 1.14 -3.69 -14.27 -3.29 -3.25 -5.78 0.47 80.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.83 0.94 0.80 1.00 0.85 -5.57%

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