[LUSTER] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -71.56%
YoY- -141.18%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 23,251 9,033 35,874 26,702 17,736 7,200 174,799 -74.03%
PBT -4,515 -2,348 -7,191 -4,762 -2,756 -698 -18,286 -60.74%
Tax -339 -7 -15 -64 -57 -29 -1,034 -52.55%
NP -4,854 -2,355 -7,206 -4,826 -2,813 -727 -19,320 -60.28%
-
NP to SH -4,854 -2,355 -7,206 -4,826 -2,813 -727 -19,455 -60.46%
-
Tax Rate - - - - - - - -
Total Cost 28,105 11,388 43,080 31,528 20,549 7,927 194,119 -72.52%
-
Net Worth -5,508 -3,058 -1,835 1,834 3,669 5,498 5,506 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth -5,508 -3,058 -1,835 1,834 3,669 5,498 5,506 -
NOSH 61,210 61,168 61,171 61,166 61,152 61,092 61,179 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -20.88% -26.07% -20.09% -18.07% -15.86% -10.10% -11.05% -
ROE 0.00% 0.00% 0.00% -263.00% -76.67% -13.22% -353.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 37.99 14.77 58.64 43.65 29.00 11.79 285.72 -74.04%
EPS -7.93 -3.85 -11.78 -7.89 -4.60 -1.19 -31.80 -60.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.05 -0.03 0.03 0.06 0.09 0.09 -
Adjusted Per Share Value based on latest NOSH - 61,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.77 0.30 1.19 0.88 0.59 0.24 5.78 -74.01%
EPS -0.16 -0.08 -0.24 -0.16 -0.09 -0.02 -0.64 -60.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0018 -0.001 -0.0006 0.0006 0.0012 0.0018 0.0018 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 20/11/09 07/07/09 30/06/09 31/03/09 31/12/08 -
Price 0.035 0.035 0.035 0.01 0.05 0.06 0.10 -
P/RPS 0.09 0.24 0.06 0.02 0.17 0.51 0.03 108.42%
P/EPS -0.44 -0.91 -0.30 -0.13 -1.09 -5.04 -0.31 26.37%
EY -226.57 -110.00 -336.57 -789.00 -92.00 -19.83 -318.00 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.33 0.83 0.67 1.11 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 01/09/10 31/05/10 25/02/10 20/11/09 07/07/09 29/05/09 27/02/09 -
Price 0.035 0.035 0.035 0.035 0.01 0.05 0.08 -
P/RPS 0.09 0.24 0.06 0.08 0.03 0.42 0.03 108.42%
P/EPS -0.44 -0.91 -0.30 -0.44 -0.22 -4.20 -0.25 45.92%
EY -226.57 -110.00 -336.57 -225.43 -460.00 -23.80 -397.50 -31.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.17 0.17 0.56 0.89 -

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