[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -23.08%
YoY- 565.57%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 153,580 145,348 118,616 98,529 86,317 57,752 35,828 163.64%
PBT 10,781 10,098 6,604 33,453 42,697 59,650 -12,140 -
Tax -3,442 -3,696 -2,644 -1,948 -1,040 -970 0 -
NP 7,338 6,402 3,960 31,505 41,657 58,680 -12,140 -
-
NP to SH 4,200 3,040 2,004 30,239 39,314 57,716 -12,140 -
-
Tax Rate 31.93% 36.60% 40.04% 5.82% 2.44% 1.63% - -
Total Cost 146,241 138,946 114,656 67,024 44,660 -928 47,968 110.11%
-
Net Worth 121,153 116,923 100,199 82,829 66,464 35,937 -29,370 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 121,153 116,923 100,199 82,829 66,464 35,937 -29,370 -
NOSH 1,211,538 1,169,230 1,001,999 1,088,012 604,221 359,377 61,189 630.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.78% 4.40% 3.34% 31.98% 48.26% 101.61% -33.88% -
ROE 3.47% 2.60% 2.00% 36.51% 59.15% 160.60% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.68 12.43 11.84 13.08 14.29 16.07 58.55 -63.90%
EPS 0.35 0.26 0.20 4.17 6.51 16.06 -19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.11 0.11 0.10 -0.48 -
Adjusted Per Share Value based on latest NOSH - 1,088,012
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.08 4.81 3.92 3.26 2.86 1.91 1.19 162.92%
EPS 0.14 0.10 0.07 1.00 1.30 1.91 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0387 0.0331 0.0274 0.022 0.0119 -0.0097 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.095 0.12 0.10 0.10 0.09 0.12 0.01 -
P/RPS 0.75 0.97 0.84 0.76 0.63 0.75 0.02 1017.88%
P/EPS 27.40 46.15 50.00 2.49 1.38 0.75 -0.05 -
EY 3.65 2.17 2.00 40.16 72.30 133.83 -1,984.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.20 1.00 0.91 0.82 1.20 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.09 0.095 0.215 0.115 0.12 0.10 0.14 -
P/RPS 0.71 0.76 1.82 0.88 0.84 0.62 0.24 105.94%
P/EPS 25.96 36.54 107.50 2.86 1.84 0.62 -0.71 -
EY 3.85 2.74 0.93 34.92 54.22 160.60 -141.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 2.15 1.05 1.09 1.00 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