[LUSTER] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -101.68%
YoY- -1170.2%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 41,636 177,289 114,806 69,735 32,244 168,806 121,421 -50.97%
PBT -1,331 -50,508 -25,819 -3,432 -1,627 -4,610 -52 766.81%
Tax -37 5,757 2,205 -512 -150 -1,118 -384 -78.95%
NP -1,368 -44,751 -23,614 -3,944 -1,777 -5,728 -436 114.17%
-
NP to SH 1,199 -44,640 -22,990 -3,836 -1,902 -5,399 179 254.92%
-
Tax Rate - - - - - - - -
Total Cost 43,004 222,040 138,420 73,679 34,021 174,534 121,857 -50.02%
-
Net Worth 23,857 23,861 46,493 66,074 72,800 68,558 79,006 -54.95%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 23,857 23,861 46,493 66,074 72,800 68,558 79,006 -54.95%
NOSH 61,173 61,184 61,176 61,180 65,586 61,213 61,724 -0.59%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -3.29% -25.24% -20.57% -5.66% -5.51% -3.39% -0.36% -
ROE 5.03% -187.08% -49.45% -5.81% -2.61% -7.88% 0.23% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 68.06 289.76 187.66 113.98 49.16 275.77 196.72 -50.68%
EPS -1.96 -72.96 -37.58 -6.27 -2.90 -8.82 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.76 1.08 1.11 1.12 1.28 -54.68%
Adjusted Per Share Value based on latest NOSH - 61,294
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.38 5.87 3.80 2.31 1.07 5.58 4.02 -50.94%
EPS 0.04 -1.48 -0.76 -0.13 -0.06 -0.18 0.01 151.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0079 0.0154 0.0219 0.0241 0.0227 0.0261 -54.88%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.08 0.66 0.87 0.31 0.31 0.26 -
P/RPS 0.24 0.03 0.35 0.76 0.63 0.11 0.13 50.43%
P/EPS 8.16 -0.11 -1.76 -13.88 -10.69 -3.51 89.66 -79.73%
EY 12.25 -912.00 -56.94 -7.21 -9.35 -28.45 1.12 392.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.21 0.87 0.81 0.28 0.28 0.20 61.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.14 0.06 0.37 0.69 0.55 0.34 0.33 -
P/RPS 0.21 0.02 0.20 0.61 1.12 0.12 0.17 15.11%
P/EPS 7.14 -0.08 -0.98 -11.00 -18.97 -3.85 113.79 -84.18%
EY 14.00 -1,216.00 -101.57 -9.09 -5.27 -25.94 0.88 531.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.15 0.49 0.64 0.50 0.30 0.26 24.20%

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