[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 89.63%
YoY- 16.99%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 43,329 34,283 20,117 9,508 44,126 36,700 23,251 51.26%
PBT -6,511 -4,486 -3,260 -1,950 -20,109 -9,144 -4,515 27.55%
Tax 16 -20 -13 -5 1,261 -20 -339 -
NP -6,495 -4,506 -3,273 -1,955 -18,848 -9,164 -4,854 21.36%
-
NP to SH -6,495 -4,506 -3,273 -1,955 -18,848 -9,164 -4,854 21.36%
-
Tax Rate - - - - - - - -
Total Cost 49,824 38,789 23,390 11,463 62,974 45,864 28,105 46.32%
-
Net Worth -26,298 -24,489 -23,247 -21,382 -19,575 -9,787 -5,508 182.73%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth -26,298 -24,489 -23,247 -21,382 -19,575 -9,787 -5,508 182.73%
NOSH 61,158 61,222 61,177 61,093 61,174 61,174 61,210 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -14.99% -13.14% -16.27% -20.56% -42.71% -24.97% -20.88% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 70.85 56.00 32.88 15.56 72.13 59.99 37.99 51.34%
EPS -2.65 -7.36 -5.35 -3.20 -30.81 -14.98 -7.93 -51.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.43 -0.40 -0.38 -0.35 -0.32 -0.16 -0.09 182.86%
Adjusted Per Share Value based on latest NOSH - 61,093
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.43 1.13 0.67 0.31 1.46 1.21 0.77 50.91%
EPS -0.21 -0.15 -0.11 -0.06 -0.62 -0.30 -0.16 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0087 -0.0081 -0.0077 -0.0071 -0.0065 -0.0032 -0.0018 185.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.01 0.035 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.01 0.06 0.11 0.22 0.05 0.06 0.09 -76.79%
P/EPS -0.09 -0.48 -0.65 -1.09 -0.11 -0.23 -0.44 -65.18%
EY -1,062.00 -210.29 -152.86 -91.43 -880.29 -428.00 -226.57 179.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 31/05/11 23/02/11 30/11/10 01/09/10 -
Price 0.01 0.01 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.01 0.02 0.11 0.22 0.05 0.06 0.09 -76.79%
P/EPS -0.09 -0.14 -0.65 -1.09 -0.11 -0.23 -0.44 -65.18%
EY -1,062.00 -736.00 -152.86 -91.43 -880.29 -428.00 -226.57 179.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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