[LUSTER] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -69.22%
YoY- -90.75%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 118,170 64,156 28,599 130,992 103,267 65,533 30,562 146.14%
PBT 3,391 1,770 -232 382 2,825 1,693 123 810.76%
Tax -262 -207 -92 685 642 516 456 -
NP 3,129 1,563 -324 1,067 3,467 2,209 579 207.63%
-
NP to SH 3,265 1,505 -324 1,067 3,467 2,209 579 216.47%
-
Tax Rate 7.73% 11.69% - -179.32% -22.73% -30.48% -370.73% -
Total Cost 115,041 62,593 28,923 129,925 99,800 63,324 29,983 144.88%
-
Net Worth 72,759 71,579 77,626 48,238 83,183 82,534 81,060 -6.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 368 - - - -
Div Payout % - - - 34.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 72,759 71,579 77,626 48,238 83,183 82,534 81,060 -6.94%
NOSH 61,142 61,178 61,123 36,823 60,718 60,686 60,947 0.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.65% 2.44% -1.13% 0.81% 3.36% 3.37% 1.89% -
ROE 4.49% 2.10% -0.42% 2.21% 4.17% 2.68% 0.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 193.27 104.87 46.79 355.73 170.08 107.99 50.14 145.63%
EPS 5.34 2.47 -0.17 1.75 5.71 3.64 0.95 215.80%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.27 1.31 1.37 1.36 1.33 -7.14%
Adjusted Per Share Value based on latest NOSH - 183,119
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.91 2.12 0.95 4.33 3.42 2.17 1.01 146.34%
EPS 0.11 0.05 -0.01 0.04 0.11 0.07 0.02 211.26%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.0241 0.0237 0.0257 0.016 0.0275 0.0273 0.0268 -6.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.88 1.44 1.55 1.67 1.68 1.92 -
P/RPS 0.32 0.84 3.08 0.44 0.98 1.56 3.83 -80.85%
P/EPS 11.61 35.77 -271.66 53.49 29.25 46.15 202.11 -85.08%
EY 8.61 2.80 -0.37 1.87 3.42 2.17 0.49 574.70%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.52 0.75 1.13 1.18 1.22 1.24 1.44 -49.25%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 09/06/05 01/04/05 30/11/04 27/08/04 31/05/04 -
Price 0.54 0.82 0.98 1.44 1.55 1.63 1.65 -
P/RPS 0.28 0.78 2.09 0.40 0.91 1.51 3.29 -80.62%
P/EPS 10.11 33.33 -184.88 49.70 27.15 44.78 173.68 -84.95%
EY 9.89 3.00 -0.54 2.01 3.68 2.23 0.58 561.34%
DY 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.77 1.10 1.13 1.20 1.24 -49.09%

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