[LUSTER] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.18%
YoY- 754.37%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 72,674 29,654 98,529 64,738 28,876 8,957 43,329 41.21%
PBT 5,049 1,651 33,453 32,023 29,825 -3,035 -6,511 -
Tax -1,848 -661 -1,948 -780 -485 0 16 -
NP 3,201 990 31,505 31,243 29,340 -3,035 -6,495 -
-
NP to SH 1,520 501 30,239 29,486 28,858 -3,035 -6,495 -
-
Tax Rate 36.60% 40.04% 5.82% 2.44% 1.63% - - -
Total Cost 69,473 28,664 67,024 33,495 -464 11,992 49,824 24.83%
-
Net Worth 116,923 100,199 82,829 66,464 35,937 -29,370 -26,298 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 116,923 100,199 82,829 66,464 35,937 -29,370 -26,298 -
NOSH 1,169,230 1,001,999 1,088,012 604,221 359,377 61,189 61,158 616.27%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.40% 3.34% 31.98% 48.26% 101.61% -33.88% -14.99% -
ROE 1.30% 0.50% 36.51% 44.36% 80.30% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.22 2.96 13.08 10.71 8.04 14.64 70.85 -80.27%
EPS 0.13 0.05 4.17 4.88 8.03 -4.96 -2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.10 -0.48 -0.43 -
Adjusted Per Share Value based on latest NOSH - 627,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.40 0.98 3.26 2.14 0.96 0.30 1.43 41.27%
EPS 0.05 0.02 1.00 0.98 0.95 -0.10 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0331 0.0274 0.022 0.0119 -0.0097 -0.0087 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.12 0.10 0.10 0.09 0.12 0.01 0.01 -
P/RPS 1.93 3.38 0.76 0.84 1.49 0.07 0.01 3250.40%
P/EPS 92.31 200.00 2.49 1.84 1.49 -0.20 -0.09 -
EY 1.08 0.50 40.16 54.22 66.92 -496.00 -1,062.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.91 0.82 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.095 0.215 0.115 0.12 0.10 0.14 0.01 -
P/RPS 1.53 7.26 0.88 1.12 1.24 0.96 0.01 2769.40%
P/EPS 73.08 430.00 2.86 2.46 1.25 -2.82 -0.09 -
EY 1.37 0.23 34.92 40.67 80.30 -35.43 -1,062.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 2.15 1.05 1.09 1.00 0.00 0.00 -

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