[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -86.91%
YoY- -55.24%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 98,529 86,317 57,752 35,828 43,329 45,710 40,234 81.19%
PBT 33,453 42,697 59,650 -12,140 -6,511 -5,981 -6,520 -
Tax -1,948 -1,040 -970 0 16 -26 -26 1654.13%
NP 31,505 41,657 58,680 -12,140 -6,495 -6,008 -6,546 -
-
NP to SH 30,239 39,314 57,716 -12,140 -6,495 -6,008 -6,546 -
-
Tax Rate 5.82% 2.44% 1.63% - - - - -
Total Cost 67,024 44,660 -928 47,968 49,824 51,718 46,780 26.95%
-
Net Worth 82,829 66,464 35,937 -29,370 -26,298 -24,489 -23,247 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 82,829 66,464 35,937 -29,370 -26,298 -24,489 -23,247 -
NOSH 1,088,012 604,221 359,377 61,189 61,158 61,222 61,177 575.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 31.98% 48.26% 101.61% -33.88% -14.99% -13.14% -16.27% -
ROE 36.51% 59.15% 160.60% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.08 14.29 16.07 58.55 70.85 74.66 65.77 -65.76%
EPS 4.17 6.51 16.06 -19.84 -2.65 -9.81 -10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 -0.48 -0.43 -0.40 -0.38 -
Adjusted Per Share Value based on latest NOSH - 61,189
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.26 2.86 1.91 1.19 1.43 1.51 1.33 81.29%
EPS 1.00 1.30 1.91 -0.40 -0.21 -0.20 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.022 0.0119 -0.0097 -0.0087 -0.0081 -0.0077 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.12 0.01 0.01 0.035 0.035 -
P/RPS 0.76 0.63 0.75 0.02 0.01 0.05 0.05 508.57%
P/EPS 2.49 1.38 0.75 -0.05 -0.09 -0.36 -0.33 -
EY 40.16 72.30 133.83 -1,984.00 -1,062.00 -280.38 -305.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.115 0.12 0.10 0.14 0.01 0.01 0.035 -
P/RPS 0.88 0.84 0.62 0.24 0.01 0.01 0.05 570.76%
P/EPS 2.86 1.84 0.62 -0.71 -0.09 -0.10 -0.33 -
EY 34.92 54.22 160.60 -141.71 -1,062.00 -981.33 -305.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.00 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