[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 85.05%
YoY- -160.63%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,874 35,602 35,472 28,800 174,799 181,637 180,488 -65.84%
PBT -7,191 -6,349 -5,512 -2,792 -18,286 -2,176 -4,280 41.19%
Tax -15 -85 -114 -116 -1,034 -130 -144 -77.76%
NP -7,206 -6,434 -5,626 -2,908 -19,320 -2,306 -4,424 38.31%
-
NP to SH -7,206 -6,434 -5,626 -2,908 -19,455 -2,668 -4,432 38.14%
-
Tax Rate - - - - - - - -
Total Cost 43,080 42,037 41,098 31,708 194,119 183,943 184,912 -62.03%
-
Net Worth -1,835 1,834 3,669 5,498 5,506 22,641 22,649 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth -1,835 1,834 3,669 5,498 5,506 22,641 22,649 -
NOSH 61,171 61,166 61,152 61,092 61,179 61,192 61,215 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -20.09% -18.07% -15.86% -10.10% -11.05% -1.27% -2.45% -
ROE 0.00% -350.67% -153.33% -52.89% -353.33% -11.78% -19.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.64 58.21 58.01 47.14 285.72 296.83 294.84 -65.82%
EPS -11.78 -10.52 -9.20 -4.76 -31.80 -4.36 -7.24 38.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.03 0.06 0.09 0.09 0.37 0.37 -
Adjusted Per Share Value based on latest NOSH - 61,092
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.19 1.18 1.17 0.95 5.78 6.01 5.97 -65.77%
EPS -0.24 -0.21 -0.19 -0.10 -0.64 -0.09 -0.15 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0006 0.0006 0.0012 0.0018 0.0018 0.0075 0.0075 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/11/09 07/07/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.035 0.01 0.05 0.06 0.10 0.11 0.13 -
P/RPS 0.06 0.02 0.09 0.13 0.03 0.04 0.04 30.94%
P/EPS -0.30 -0.10 -0.54 -1.26 -0.31 -2.52 -1.80 -69.61%
EY -336.57 -1,052.00 -184.00 -79.33 -318.00 -39.64 -55.69 230.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.83 0.67 1.11 0.30 0.35 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 07/07/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.035 0.035 0.01 0.05 0.08 0.10 0.12 -
P/RPS 0.06 0.06 0.02 0.11 0.03 0.03 0.04 30.94%
P/EPS -0.30 -0.33 -0.11 -1.05 -0.25 -2.29 -1.66 -67.93%
EY -336.57 -300.57 -920.00 -95.20 -397.50 -43.60 -60.33 213.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 0.17 0.56 0.89 0.27 0.32 -

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