[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -170.4%
YoY- -208.58%
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 101,583 104,020 106,008 105,148 143,463 153,580 145,348 -21.19%
PBT 1,916 3,498 -1,286 -2,816 8,817 10,781 10,098 -66.88%
Tax -1,192 -1,414 -700 -868 -3,308 -3,442 -3,696 -52.87%
NP 724 2,084 -1,986 -3,684 5,509 7,338 6,402 -76.52%
-
NP to SH 557 2,018 -1,578 -2,176 3,091 4,200 3,040 -67.64%
-
Tax Rate 62.21% 40.42% - - 37.52% 31.93% 36.60% -
Total Cost 100,859 101,936 107,994 108,832 137,954 146,241 138,946 -19.18%
-
Net Worth 139,250 136,259 118,350 136,000 127,285 121,153 116,923 12.32%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 139,250 136,259 118,350 136,000 127,285 121,153 116,923 12.32%
NOSH 1,392,500 1,513,999 1,315,000 1,360,000 1,272,857 1,211,538 1,169,230 12.32%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.71% 2.00% -1.87% -3.50% 3.84% 4.78% 4.40% -
ROE 0.40% 1.48% -1.33% -1.60% 2.43% 3.47% 2.60% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.30 6.87 8.06 7.73 11.27 12.68 12.43 -29.80%
EPS 0.04 0.13 -0.12 -0.16 0.24 0.35 0.26 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,360,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.36 3.44 3.51 3.48 4.75 5.08 4.81 -21.22%
EPS 0.02 0.07 -0.05 -0.07 0.10 0.14 0.10 -65.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0451 0.0392 0.045 0.0421 0.0401 0.0387 12.33%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.11 0.10 0.10 0.085 0.095 0.12 -
P/RPS 1.17 1.60 1.24 1.29 0.75 0.75 0.97 13.27%
P/EPS 212.50 82.50 -83.33 -62.50 35.00 27.40 46.15 176.00%
EY 0.47 1.21 -1.20 -1.60 2.86 3.65 2.17 -63.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 1.11 1.00 0.85 0.95 1.20 -20.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.085 0.095 0.12 0.105 0.13 0.09 0.095 -
P/RPS 1.17 1.38 1.49 1.36 1.15 0.71 0.76 33.22%
P/EPS 212.50 71.25 -100.00 -65.63 53.53 25.96 36.54 222.35%
EY 0.47 1.40 -1.00 -1.52 1.87 3.85 2.74 -69.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 1.33 1.05 1.30 0.90 0.95 -7.12%

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