[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -94.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 130,992 103,267 65,533 30,562 145,305 102,442 56,438 74.85%
PBT 382 2,825 1,693 123 14,405 8,927 4,798 -81.35%
Tax 685 642 516 456 -2,873 -716 -314 -
NP 1,067 3,467 2,209 579 11,532 8,211 4,484 -61.43%
-
NP to SH 1,067 3,467 2,209 579 11,532 8,211 4,484 -61.43%
-
Tax Rate -179.32% -22.73% -30.48% -370.73% 19.94% 8.02% 6.54% -
Total Cost 129,925 99,800 63,324 29,983 133,773 94,231 51,954 83.72%
-
Net Worth 48,238 83,183 82,534 81,060 70,614 64,172 58,659 -12.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 368 - - - - - - -
Div Payout % 34.51% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 48,238 83,183 82,534 81,060 70,614 64,172 58,659 -12.17%
NOSH 36,823 60,718 60,686 60,947 53,093 50,529 49,711 -18.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.81% 3.36% 3.37% 1.89% 7.94% 8.02% 7.95% -
ROE 2.21% 4.17% 2.68% 0.71% 16.33% 12.80% 7.64% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 355.73 170.08 107.99 50.14 273.68 202.74 113.53 113.38%
EPS 1.75 5.71 3.64 0.95 21.72 16.25 9.02 -66.31%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.37 1.36 1.33 1.33 1.27 1.18 7.18%
Adjusted Per Share Value based on latest NOSH - 60,947
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.33 3.42 2.17 1.01 4.81 3.39 1.87 74.57%
EPS 0.04 0.11 0.07 0.02 0.38 0.27 0.15 -58.40%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.016 0.0275 0.0273 0.0268 0.0234 0.0212 0.0194 -12.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.55 1.67 1.68 1.92 1.88 1.69 0.00 -
P/RPS 0.44 0.98 1.56 3.83 0.69 0.83 0.00 -
P/EPS 53.49 29.25 46.15 202.11 8.66 10.40 0.00 -
EY 1.87 3.42 2.17 0.49 11.55 9.62 0.00 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.22 1.24 1.44 1.41 1.33 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/04/05 30/11/04 27/08/04 31/05/04 25/02/04 21/11/03 08/09/03 -
Price 1.44 1.55 1.63 1.65 1.94 1.84 0.00 -
P/RPS 0.40 0.91 1.51 3.29 0.71 0.91 0.00 -
P/EPS 49.70 27.15 44.78 173.68 8.93 11.32 0.00 -
EY 2.01 3.68 2.23 0.58 11.20 8.83 0.00 -
DY 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.13 1.20 1.24 1.46 1.45 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