[LUSTER] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.87%
YoY- -89.78%
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 78,015 53,004 26,287 143,463 115,185 72,674 29,654 90.46%
PBT 2,624 -643 -704 8,817 8,086 5,049 1,651 36.15%
Tax -1,061 -350 -217 -3,308 -2,582 -1,848 -661 37.05%
NP 1,563 -993 -921 5,509 5,504 3,201 990 35.54%
-
NP to SH 1,514 -789 -544 3,091 3,150 1,520 501 108.88%
-
Tax Rate 40.43% - - 37.52% 31.93% 36.60% 40.04% -
Total Cost 76,452 53,997 27,208 137,954 109,681 69,473 28,664 92.20%
-
Net Worth 136,260 118,350 136,000 127,285 121,153 116,923 100,199 22.72%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 136,260 118,350 136,000 127,285 121,153 116,923 100,199 22.72%
NOSH 1,513,999 1,315,000 1,360,000 1,272,857 1,211,538 1,169,230 1,001,999 31.64%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.00% -1.87% -3.50% 3.84% 4.78% 4.40% 3.34% -
ROE 1.11% -0.67% -0.40% 2.43% 2.60% 1.30% 0.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.15 4.03 1.93 11.27 9.51 6.22 2.96 44.60%
EPS 0.10 -0.06 -0.04 0.24 0.26 0.13 0.05 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.10 0.10 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 1,380,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.58 1.75 0.87 4.75 3.81 2.40 0.98 90.54%
EPS 0.05 -0.03 -0.02 0.10 0.10 0.05 0.02 84.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0392 0.045 0.0421 0.0401 0.0387 0.0331 22.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.11 0.10 0.10 0.085 0.095 0.12 0.10 -
P/RPS 2.13 2.48 5.17 0.75 1.00 1.93 3.38 -26.47%
P/EPS 110.00 -166.67 -250.00 35.00 36.54 92.31 200.00 -32.84%
EY 0.91 -0.60 -0.40 2.86 2.74 1.08 0.50 49.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.11 1.00 0.85 0.95 1.20 1.00 14.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.095 0.12 0.105 0.13 0.09 0.095 0.215 -
P/RPS 1.84 2.98 5.43 1.15 0.95 1.53 7.26 -59.91%
P/EPS 95.00 -200.00 -262.50 53.53 34.62 73.08 430.00 -63.42%
EY 1.05 -0.50 -0.38 1.87 2.89 1.37 0.23 174.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.33 1.05 1.30 0.90 0.95 2.15 -37.56%

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