[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -8.11%
YoY- 65.54%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 86,317 57,752 35,828 43,329 45,710 40,234 38,032 72.44%
PBT 42,697 59,650 -12,140 -6,511 -5,981 -6,520 -7,800 -
Tax -1,040 -970 0 16 -26 -26 -20 1283.17%
NP 41,657 58,680 -12,140 -6,495 -6,008 -6,546 -7,820 -
-
NP to SH 39,314 57,716 -12,140 -6,495 -6,008 -6,546 -7,820 -
-
Tax Rate 2.44% 1.63% - - - - - -
Total Cost 44,660 -928 47,968 49,824 51,718 46,780 45,852 -1.73%
-
Net Worth 66,464 35,937 -29,370 -26,298 -24,489 -23,247 -21,382 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 66,464 35,937 -29,370 -26,298 -24,489 -23,247 -21,382 -
NOSH 604,221 359,377 61,189 61,158 61,222 61,177 61,093 358.83%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 48.26% 101.61% -33.88% -14.99% -13.14% -16.27% -20.56% -
ROE 59.15% 160.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.29 16.07 58.55 70.85 74.66 65.77 62.25 -62.40%
EPS 6.51 16.06 -19.84 -2.65 -9.81 -10.70 -12.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 -0.48 -0.43 -0.40 -0.38 -0.35 -
Adjusted Per Share Value based on latest NOSH - 61,200
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.96 1.98 1.23 1.49 1.57 1.38 1.30 72.81%
EPS 1.35 1.98 -0.42 -0.22 -0.21 -0.22 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 0.0123 -0.0101 -0.009 -0.0084 -0.008 -0.0073 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.12 0.01 0.01 0.035 0.035 0.035 -
P/RPS 0.63 0.75 0.02 0.01 0.05 0.05 0.06 377.45%
P/EPS 1.38 0.75 -0.05 -0.09 -0.36 -0.33 -0.27 -
EY 72.30 133.83 -1,984.00 -1,062.00 -280.38 -305.71 -365.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.20 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 31/05/11 -
Price 0.12 0.10 0.14 0.01 0.01 0.035 0.035 -
P/RPS 0.84 0.62 0.24 0.01 0.01 0.05 0.06 478.09%
P/EPS 1.84 0.62 -0.71 -0.09 -0.10 -0.33 -0.27 -
EY 54.22 160.60 -141.71 -1,062.00 -981.33 -305.71 -365.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 0.00 0.00 0.00 0.00 0.00 -

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