[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -76.92%
YoY- -90.75%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 157,560 128,312 28,599 130,992 137,689 131,066 122,248 18.41%
PBT 4,521 3,540 -232 382 3,766 3,386 492 338.12%
Tax -349 -414 -92 685 856 1,032 1,824 -
NP 4,172 3,126 -324 1,067 4,622 4,418 2,316 47.99%
-
NP to SH 4,353 3,010 -324 1,067 4,622 4,418 2,316 52.24%
-
Tax Rate 7.72% 11.69% - -179.32% -22.73% -30.48% -370.73% -
Total Cost 153,388 125,186 28,923 129,925 133,066 126,648 119,932 17.80%
-
Net Worth 72,759 71,579 77,626 48,238 83,183 82,534 81,060 -6.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 368 - - - -
Div Payout % - - - 34.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 72,759 71,579 77,626 48,238 83,183 82,534 81,060 -6.94%
NOSH 61,142 61,178 61,123 36,823 60,718 60,686 60,947 0.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.65% 2.44% -1.13% 0.81% 3.36% 3.37% 1.89% -
ROE 5.98% 4.21% -0.42% 2.21% 5.56% 5.35% 2.86% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 257.69 209.73 46.79 355.73 226.77 215.97 200.58 18.16%
EPS 7.12 4.94 -0.17 1.75 7.61 7.28 3.80 51.92%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.27 1.31 1.37 1.36 1.33 -7.14%
Adjusted Per Share Value based on latest NOSH - 183,119
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.40 4.40 0.98 4.49 4.72 4.49 4.19 18.40%
EPS 0.15 0.10 -0.01 0.04 0.16 0.15 0.08 51.99%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0249 0.0245 0.0266 0.0165 0.0285 0.0283 0.0278 -7.07%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.88 1.44 1.55 1.67 1.68 1.92 -
P/RPS 0.24 0.42 3.08 0.44 0.74 0.78 0.96 -60.28%
P/EPS 8.71 17.89 -271.66 53.49 21.94 23.08 50.53 -68.99%
EY 11.48 5.59 -0.37 1.87 4.56 4.33 1.98 222.39%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 1.13 1.18 1.22 1.24 1.44 -49.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 09/06/05 01/04/05 30/11/04 27/08/04 31/05/04 -
Price 0.54 0.82 0.98 1.44 1.55 1.63 1.65 -
P/RPS 0.21 0.39 2.09 0.40 0.68 0.75 0.82 -59.63%
P/EPS 7.58 16.67 -184.88 49.70 20.36 22.39 43.42 -68.73%
EY 13.19 6.00 -0.54 2.01 4.91 4.47 2.30 220.04%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.77 1.10 1.13 1.20 1.24 -49.09%

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