[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 53.27%
YoY- -55.24%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 98,529 64,738 28,876 8,957 43,329 34,283 20,117 187.01%
PBT 33,453 32,023 29,825 -3,035 -6,511 -4,486 -3,260 -
Tax -1,948 -780 -485 0 16 -20 -13 2678.67%
NP 31,505 31,243 29,340 -3,035 -6,495 -4,506 -3,273 -
-
NP to SH 30,239 29,486 28,858 -3,035 -6,495 -4,506 -3,273 -
-
Tax Rate 5.82% 2.44% 1.63% - - - - -
Total Cost 67,024 33,495 -464 11,992 49,824 38,789 23,390 101.10%
-
Net Worth 82,829 66,464 35,937 -29,370 -26,298 -24,489 -23,247 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 82,829 66,464 35,937 -29,370 -26,298 -24,489 -23,247 -
NOSH 1,088,012 604,221 359,377 61,189 61,158 61,222 61,177 575.42%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 31.98% 48.26% 101.61% -33.88% -14.99% -13.14% -16.27% -
ROE 36.51% 44.36% 80.30% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.08 10.71 8.04 14.64 70.85 56.00 32.88 -45.75%
EPS 4.17 4.88 8.03 -4.96 -2.65 -7.36 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 -0.48 -0.43 -0.40 -0.38 -
Adjusted Per Share Value based on latest NOSH - 61,189
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.38 2.22 0.99 0.31 1.49 1.18 0.69 187.04%
EPS 1.04 1.01 0.99 -0.10 -0.22 -0.15 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0228 0.0123 -0.0101 -0.009 -0.0084 -0.008 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.12 0.01 0.01 0.035 0.035 -
P/RPS 0.76 0.84 1.49 0.07 0.01 0.06 0.11 260.63%
P/EPS 2.49 1.84 1.49 -0.20 -0.09 -0.48 -0.65 -
EY 40.16 54.22 66.92 -496.00 -1,062.00 -210.29 -152.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.115 0.12 0.10 0.14 0.01 0.01 0.035 -
P/RPS 0.88 1.12 1.24 0.96 0.01 0.02 0.11 297.48%
P/EPS 2.86 2.46 1.25 -2.82 -0.09 -0.14 -0.65 -
EY 34.92 40.67 80.30 -35.43 -1,062.00 -736.00 -152.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.00 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