[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -40.91%
YoY- -61.05%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 177,289 153,074 139,470 128,976 168,806 161,894 159,222 7.40%
PBT -50,508 -34,425 -6,864 -6,508 -4,610 -69 -1,392 988.86%
Tax 5,757 2,940 -1,024 -600 -1,118 -512 -206 -
NP -44,751 -31,485 -7,888 -7,108 -5,728 -581 -1,598 816.60%
-
NP to SH -44,640 -30,653 -7,672 -7,608 -5,399 238 -604 1647.38%
-
Tax Rate - - - - - - - -
Total Cost 222,040 184,559 147,358 136,084 174,534 162,475 160,820 23.91%
-
Net Worth 23,861 46,493 66,074 72,800 68,558 79,006 78,273 -54.60%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 23,861 46,493 66,074 72,800 68,558 79,006 78,273 -54.60%
NOSH 61,184 61,176 61,180 65,586 61,213 61,723 61,632 -0.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -25.24% -20.57% -5.66% -5.51% -3.39% -0.36% -1.00% -
ROE -187.08% -65.93% -11.61% -10.45% -7.88% 0.30% -0.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 289.76 250.22 227.97 196.65 275.77 262.29 258.34 7.92%
EPS -72.96 -50.11 -12.54 -11.60 -8.82 0.39 -0.98 1655.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.76 1.08 1.11 1.12 1.28 1.27 -54.38%
Adjusted Per Share Value based on latest NOSH - 65,586
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.87 5.06 4.61 4.27 5.58 5.36 5.27 7.43%
EPS -1.48 -1.01 -0.25 -0.25 -0.18 0.01 -0.02 1648.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0154 0.0219 0.0241 0.0227 0.0261 0.0259 -54.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.08 0.66 0.87 0.31 0.31 0.26 0.30 -
P/RPS 0.03 0.26 0.38 0.16 0.11 0.10 0.12 -60.21%
P/EPS -0.11 -1.32 -6.94 -2.67 -3.51 67.24 -30.61 -97.62%
EY -912.00 -75.92 -14.41 -37.42 -28.45 1.49 -3.27 4125.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.87 0.81 0.28 0.28 0.20 0.24 -8.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 11/09/06 -
Price 0.06 0.37 0.69 0.55 0.34 0.33 0.26 -
P/RPS 0.02 0.15 0.30 0.28 0.12 0.13 0.10 -65.70%
P/EPS -0.08 -0.74 -5.50 -4.74 -3.85 85.34 -26.53 -97.89%
EY -1,216.00 -135.42 -18.17 -21.09 -25.94 1.17 -3.77 4553.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.49 0.64 0.50 0.30 0.26 0.20 -17.40%

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