[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -113.07%
YoY- -153.33%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 161,894 159,222 127,848 143,558 157,560 128,312 28,599 217.29%
PBT -69 -1,392 -4,648 -1,865 4,521 3,540 -232 -55.41%
Tax -512 -206 -76 900 -349 -414 -92 213.71%
NP -581 -1,598 -4,724 -965 4,172 3,126 -324 47.54%
-
NP to SH 238 -604 -4,724 -569 4,353 3,010 -324 -
-
Tax Rate - - - - 7.72% 11.69% - -
Total Cost 162,475 160,820 132,572 144,523 153,388 125,186 28,923 215.67%
-
Net Worth 79,006 78,273 86,015 77,702 72,759 71,579 77,626 1.18%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 79,006 78,273 86,015 77,702 72,759 71,579 77,626 1.18%
NOSH 61,723 61,632 68,265 61,182 61,142 61,178 61,123 0.65%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.36% -1.00% -3.70% -0.67% 2.65% 2.44% -1.13% -
ROE 0.30% -0.77% -5.49% -0.73% 5.98% 4.21% -0.42% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 262.29 258.34 187.28 234.64 257.69 209.73 46.79 215.23%
EPS 0.39 -0.98 -6.92 -0.93 7.12 4.94 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.26 1.27 1.19 1.17 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 61,148
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.36 5.27 4.23 4.75 5.21 4.24 0.95 216.59%
EPS 0.01 -0.02 -0.16 -0.02 0.14 0.10 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0259 0.0285 0.0257 0.0241 0.0237 0.0257 1.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.26 0.30 0.32 0.35 0.62 0.88 1.44 -
P/RPS 0.10 0.12 0.17 0.15 0.24 0.42 3.08 -89.80%
P/EPS 67.24 -30.61 -4.62 -37.63 8.71 17.89 -271.66 -
EY 1.49 -3.27 -21.63 -2.66 11.48 5.59 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.25 0.28 0.52 0.75 1.13 -68.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 11/09/06 13/06/06 28/02/06 30/11/05 30/08/05 09/06/05 -
Price 0.33 0.26 0.30 0.37 0.54 0.82 0.98 -
P/RPS 0.13 0.10 0.16 0.16 0.21 0.39 2.09 -84.27%
P/EPS 85.34 -26.53 -4.34 -39.78 7.58 16.67 -184.88 -
EY 1.17 -3.77 -23.07 -2.51 13.19 6.00 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.24 0.29 0.45 0.70 0.77 -51.47%

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