[LUSTER] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 80.99%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 113,886 114,382 113,428 100,628 119,015 117,302 120,602 -3.73%
PBT -24,311 909 2,290 -3,172 -14,451 -2,849 -3,284 277.54%
Tax -991 -1,074 -1,370 -860 -2,681 -1,796 -852 10.54%
NP -25,302 -165 920 -4,032 -17,132 -4,645 -4,136 232.65%
-
NP to SH -24,517 62 1,342 -3,396 -17,868 -4,705 -4,136 225.77%
-
Tax Rate - 118.15% 59.83% - - - - -
Total Cost 139,188 114,547 112,508 104,660 136,147 121,947 124,738 7.54%
-
Net Worth 120,858 155,871 150,975 127,350 150,291 151,242 159,076 -16.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 120,858 155,871 150,975 127,350 150,291 151,242 159,076 -16.66%
NOSH 1,726,549 1,731,910 1,677,500 1,415,000 1,669,906 1,680,476 1,590,769 5.58%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -22.22% -0.14% 0.81% -4.01% -14.39% -3.96% -3.43% -
ROE -20.29% 0.04% 0.89% -2.67% -11.89% -3.11% -2.60% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.60 6.60 6.76 7.11 7.13 6.98 7.58 -8.77%
EPS -1.42 0.00 0.08 -0.24 -1.07 -0.28 -0.26 208.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.09 0.09 0.09 0.09 0.10 -21.07%
Adjusted Per Share Value based on latest NOSH - 1,415,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.91 3.92 3.89 3.45 4.08 4.02 4.14 -3.72%
EPS -0.84 0.00 0.05 -0.12 -0.61 -0.16 -0.14 228.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0414 0.0534 0.0518 0.0437 0.0515 0.0519 0.0545 -16.67%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.05 0.06 0.075 0.07 0.08 0.08 0.08 -
P/RPS 0.76 0.91 1.11 0.98 1.12 1.15 1.06 -19.81%
P/EPS -3.52 1,658.23 93.75 -29.17 -7.48 -28.57 -30.77 -76.27%
EY -28.40 0.06 1.07 -3.43 -13.38 -3.50 -3.25 321.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.83 0.78 0.89 0.89 0.80 -7.61%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 30/05/16 25/02/16 27/11/15 20/08/15 -
Price 0.09 0.055 0.07 0.065 0.075 0.085 0.08 -
P/RPS 1.36 0.83 1.04 0.91 1.05 1.22 1.06 17.98%
P/EPS -6.34 1,520.04 87.50 -27.08 -7.01 -30.36 -30.77 -64.94%
EY -15.78 0.07 1.14 -3.69 -14.27 -3.29 -3.25 185.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.61 0.78 0.72 0.83 0.94 0.80 37.31%

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