[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -39223.29%
YoY- -37.21%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 138,940 128,236 118,452 113,886 114,382 113,428 100,628 23.97%
PBT 6,570 8,560 7,488 -24,311 909 2,290 -3,172 -
Tax -1,561 -1,390 -1,180 -991 -1,074 -1,370 -860 48.74%
NP 5,009 7,170 6,308 -25,302 -165 920 -4,032 -
-
NP to SH 4,810 6,996 6,076 -24,517 62 1,342 -3,396 -
-
Tax Rate 23.76% 16.24% 15.76% - 118.15% 59.83% - -
Total Cost 133,930 121,066 112,144 139,188 114,547 112,508 104,660 17.85%
-
Net Worth 149,469 145,091 118,144 120,858 155,871 150,975 127,350 11.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 149,469 145,091 118,144 120,858 155,871 150,975 127,350 11.25%
NOSH 1,976,035 1,976,035 1,687,777 1,726,549 1,731,910 1,677,500 1,415,000 24.91%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.61% 5.59% 5.33% -22.22% -0.14% 0.81% -4.01% -
ROE 3.22% 4.82% 5.14% -20.29% 0.04% 0.89% -2.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 7.44 7.07 7.02 6.60 6.60 6.76 7.11 3.06%
EPS 0.25 0.38 0.36 -1.42 0.00 0.08 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.09 0.09 0.09 -7.54%
Adjusted Per Share Value based on latest NOSH - 1,729,859
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.60 4.24 3.92 3.77 3.78 3.75 3.33 24.01%
EPS 0.16 0.23 0.20 -0.81 0.00 0.04 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.048 0.0391 0.04 0.0516 0.0499 0.0421 11.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.13 0.125 0.115 0.05 0.06 0.075 0.07 -
P/RPS 1.75 1.77 1.64 0.76 0.91 1.11 0.98 47.13%
P/EPS 50.49 32.40 31.94 -3.52 1,658.23 93.75 -29.17 -
EY 1.98 3.09 3.13 -28.40 0.06 1.07 -3.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.64 0.71 0.67 0.83 0.78 63.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 25/08/17 23/05/17 28/02/17 22/11/16 29/08/16 30/05/16 -
Price 0.12 0.125 0.15 0.09 0.055 0.07 0.065 -
P/RPS 1.61 1.77 2.14 1.36 0.83 1.04 0.91 46.23%
P/EPS 46.61 32.40 41.67 -6.34 1,520.04 87.50 -27.08 -
EY 2.15 3.09 2.40 -15.78 0.07 1.14 -3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.56 2.14 1.29 0.61 0.78 0.72 63.04%

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