[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -79.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 130,992 137,689 131,066 122,248 145,305 136,589 112,876 10.38%
PBT 382 3,766 3,386 492 14,405 11,902 9,596 -88.22%
Tax 685 856 1,032 1,824 -2,873 -954 -628 -
NP 1,067 4,622 4,418 2,316 11,532 10,948 8,968 -75.65%
-
NP to SH 1,067 4,622 4,418 2,316 11,532 10,948 8,968 -75.65%
-
Tax Rate -179.32% -22.73% -30.48% -370.73% 19.94% 8.02% 6.54% -
Total Cost 129,925 133,066 126,648 119,932 133,773 125,641 103,908 15.98%
-
Net Worth 48,238 83,183 82,534 81,060 70,614 64,172 58,659 -12.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 368 - - - - - - -
Div Payout % 34.51% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 48,238 83,183 82,534 81,060 70,614 64,172 58,659 -12.17%
NOSH 36,823 60,718 60,686 60,947 53,093 50,529 49,711 -18.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.81% 3.36% 3.37% 1.89% 7.94% 8.02% 7.95% -
ROE 2.21% 5.56% 5.35% 2.86% 16.33% 17.06% 15.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 355.73 226.77 215.97 200.58 273.68 270.32 227.06 34.70%
EPS 1.75 7.61 7.28 3.80 21.72 21.67 18.04 -78.73%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.37 1.36 1.33 1.33 1.27 1.18 7.18%
Adjusted Per Share Value based on latest NOSH - 60,947
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.49 4.72 4.49 4.19 4.98 4.68 3.87 10.36%
EPS 0.04 0.16 0.15 0.08 0.40 0.38 0.31 -74.30%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0165 0.0285 0.0283 0.0278 0.0242 0.022 0.0201 -12.27%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.55 1.67 1.68 1.92 1.88 1.69 0.00 -
P/RPS 0.44 0.74 0.78 0.96 0.69 0.63 0.00 -
P/EPS 53.49 21.94 23.08 50.53 8.66 7.80 0.00 -
EY 1.87 4.56 4.33 1.98 11.55 12.82 0.00 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.22 1.24 1.44 1.41 1.33 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/04/05 30/11/04 27/08/04 31/05/04 25/02/04 21/11/03 08/09/03 -
Price 1.44 1.55 1.63 1.65 1.94 1.84 0.00 -
P/RPS 0.40 0.68 0.75 0.82 0.71 0.68 0.00 -
P/EPS 49.70 20.36 22.39 43.42 8.93 8.49 0.00 -
EY 2.01 4.91 4.47 2.30 11.20 11.78 0.00 -
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.13 1.20 1.24 1.46 1.45 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