[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 58.51%
YoY- 16.99%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 43,329 45,710 40,234 38,032 44,126 48,933 46,502 -4.58%
PBT -6,511 -5,981 -6,520 -7,800 -20,109 -12,192 -9,030 -19.54%
Tax 16 -26 -26 -20 1,261 -26 -678 -
NP -6,495 -6,008 -6,546 -7,820 -18,848 -12,218 -9,708 -23.44%
-
NP to SH -6,495 -6,008 -6,546 -7,820 -18,848 -12,218 -9,708 -23.44%
-
Tax Rate - - - - - - - -
Total Cost 49,824 51,718 46,780 45,852 62,974 61,151 56,210 -7.70%
-
Net Worth -26,298 -24,489 -23,247 -21,382 -19,575 -9,787 -5,508 182.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -26,298 -24,489 -23,247 -21,382 -19,575 -9,787 -5,508 182.73%
NOSH 61,158 61,222 61,177 61,093 61,174 61,174 61,210 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -14.99% -13.14% -16.27% -20.56% -42.71% -24.97% -20.88% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 70.85 74.66 65.77 62.25 72.13 79.99 75.97 -4.53%
EPS -2.65 -9.81 -10.70 -12.80 -30.81 -19.97 -15.86 -69.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.43 -0.40 -0.38 -0.35 -0.32 -0.16 -0.09 182.86%
Adjusted Per Share Value based on latest NOSH - 61,093
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.49 1.57 1.38 1.30 1.51 1.68 1.59 -4.22%
EPS -0.22 -0.21 -0.22 -0.27 -0.65 -0.42 -0.33 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.009 -0.0084 -0.008 -0.0073 -0.0067 -0.0034 -0.0019 181.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.01 0.035 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.01 0.05 0.05 0.06 0.05 0.04 0.05 -65.70%
P/EPS -0.09 -0.36 -0.33 -0.27 -0.11 -0.18 -0.22 -44.80%
EY -1,062.00 -280.38 -305.71 -365.71 -880.29 -570.67 -453.14 76.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 31/05/11 23/02/11 30/11/10 01/09/10 -
Price 0.01 0.01 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.01 0.01 0.05 0.06 0.05 0.04 0.05 -65.70%
P/EPS -0.09 -0.10 -0.33 -0.27 -0.11 -0.18 -0.22 -44.80%
EY -1,062.00 -981.33 -305.71 -365.71 -880.29 -570.67 -453.14 76.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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