[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -98.34%
YoY- 116.51%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 143,463 115,185 72,674 29,654 98,529 64,738 28,876 190.31%
PBT 8,817 8,086 5,049 1,651 33,453 32,023 29,825 -55.52%
Tax -3,308 -2,582 -1,848 -661 -1,948 -780 -485 258.39%
NP 5,509 5,504 3,201 990 31,505 31,243 29,340 -67.10%
-
NP to SH 3,091 3,150 1,520 501 30,239 29,486 28,858 -77.35%
-
Tax Rate 37.52% 31.93% 36.60% 40.04% 5.82% 2.44% 1.63% -
Total Cost 137,954 109,681 69,473 28,664 67,024 33,495 -464 -
-
Net Worth 127,285 121,153 116,923 100,199 82,829 66,464 35,937 131.82%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 127,285 121,153 116,923 100,199 82,829 66,464 35,937 131.82%
NOSH 1,272,857 1,211,538 1,169,230 1,001,999 1,088,012 604,221 359,377 131.82%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.84% 4.78% 4.40% 3.34% 31.98% 48.26% 101.61% -
ROE 2.43% 2.60% 1.30% 0.50% 36.51% 44.36% 80.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.27 9.51 6.22 2.96 13.08 10.71 8.04 25.17%
EPS 0.24 0.26 0.13 0.05 4.17 4.88 8.03 -90.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.11 0.11 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,001,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.75 3.81 2.40 0.98 3.26 2.14 0.96 189.52%
EPS 0.10 0.10 0.05 0.02 1.00 0.98 0.95 -77.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0401 0.0387 0.0331 0.0274 0.022 0.0119 131.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.095 0.12 0.10 0.10 0.09 0.12 -
P/RPS 0.75 1.00 1.93 3.38 0.76 0.84 1.49 -36.64%
P/EPS 35.00 36.54 92.31 200.00 2.49 1.84 1.49 715.50%
EY 2.86 2.74 1.08 0.50 40.16 54.22 66.92 -87.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.20 1.00 0.91 0.82 1.20 -20.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 27/11/12 28/08/12 -
Price 0.13 0.09 0.095 0.215 0.115 0.12 0.10 -
P/RPS 1.15 0.95 1.53 7.26 0.88 1.12 1.24 -4.88%
P/EPS 53.53 34.62 73.08 430.00 2.86 2.46 1.25 1115.68%
EY 1.87 2.89 1.37 0.23 34.92 40.67 80.30 -91.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.90 0.95 2.15 1.05 1.09 1.00 19.05%

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