[LUSTER] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.95%
YoY- -57.78%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 64,156 28,599 130,992 103,267 65,533 30,562 145,305 -42.04%
PBT 1,770 -232 382 2,825 1,693 123 14,405 -75.31%
Tax -207 -92 685 642 516 456 -2,873 -82.71%
NP 1,563 -324 1,067 3,467 2,209 579 11,532 -73.64%
-
NP to SH 1,505 -324 1,067 3,467 2,209 579 11,532 -74.30%
-
Tax Rate 11.69% - -179.32% -22.73% -30.48% -370.73% 19.94% -
Total Cost 62,593 28,923 129,925 99,800 63,324 29,983 133,773 -39.75%
-
Net Worth 71,579 77,626 48,238 83,183 82,534 81,060 70,614 0.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 368 - - - - -
Div Payout % - - 34.51% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 71,579 77,626 48,238 83,183 82,534 81,060 70,614 0.90%
NOSH 61,178 61,123 36,823 60,718 60,686 60,947 53,093 9.91%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.44% -1.13% 0.81% 3.36% 3.37% 1.89% 7.94% -
ROE 2.10% -0.42% 2.21% 4.17% 2.68% 0.71% 16.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 104.87 46.79 355.73 170.08 107.99 50.14 273.68 -47.27%
EPS 2.47 -0.17 1.75 5.71 3.64 0.95 21.72 -76.55%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.27 1.31 1.37 1.36 1.33 1.33 -8.19%
Adjusted Per Share Value based on latest NOSH - 60,772
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.12 0.95 4.33 3.42 2.17 1.01 4.81 -42.11%
EPS 0.05 -0.01 0.04 0.11 0.07 0.02 0.38 -74.16%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.0257 0.016 0.0275 0.0273 0.0268 0.0234 0.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.44 1.55 1.67 1.68 1.92 1.88 -
P/RPS 0.84 3.08 0.44 0.98 1.56 3.83 0.69 14.02%
P/EPS 35.77 -271.66 53.49 29.25 46.15 202.11 8.66 157.65%
EY 2.80 -0.37 1.87 3.42 2.17 0.49 11.55 -61.15%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.13 1.18 1.22 1.24 1.44 1.41 -34.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 09/06/05 01/04/05 30/11/04 27/08/04 31/05/04 25/02/04 -
Price 0.82 0.98 1.44 1.55 1.63 1.65 1.94 -
P/RPS 0.78 2.09 0.40 0.91 1.51 3.29 0.71 6.47%
P/EPS 33.33 -184.88 49.70 27.15 44.78 173.68 8.93 140.80%
EY 3.00 -0.54 2.01 3.68 2.23 0.58 11.20 -58.48%
DY 0.00 0.00 0.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.77 1.10 1.13 1.20 1.24 1.46 -38.76%

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