[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -480.43%
YoY- -289.52%
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 119,015 87,977 60,301 30,055 101,583 78,015 53,004 71.22%
PBT -14,451 -2,137 -1,642 -1,981 1,916 2,624 -643 691.88%
Tax -2,681 -1,347 -426 -138 -1,192 -1,061 -350 287.14%
NP -17,132 -3,484 -2,068 -2,119 724 1,563 -993 564.23%
-
NP to SH -17,868 -3,529 -2,068 -2,119 557 1,514 -789 695.91%
-
Tax Rate - - - - 62.21% 40.43% - -
Total Cost 136,147 91,461 62,369 32,174 100,859 76,452 53,997 84.93%
-
Net Worth 150,291 151,242 159,076 146,700 139,250 136,260 118,350 17.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 150,291 151,242 159,076 146,700 139,250 136,260 118,350 17.21%
NOSH 1,669,906 1,680,476 1,590,769 1,630,000 1,392,500 1,513,999 1,315,000 17.21%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -14.39% -3.96% -3.43% -7.05% 0.71% 2.00% -1.87% -
ROE -11.89% -2.33% -1.30% -1.44% 0.40% 1.11% -0.67% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.13 5.24 3.79 1.84 7.30 5.15 4.03 46.12%
EPS -1.07 -0.21 -0.13 -0.13 0.04 0.10 -0.06 579.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.09 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 1,630,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.94 2.91 1.99 0.99 3.36 2.58 1.75 71.52%
EPS -0.59 -0.12 -0.07 -0.07 0.02 0.05 -0.03 624.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0497 0.05 0.0526 0.0485 0.0461 0.0451 0.0392 17.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.08 0.08 0.09 0.085 0.11 0.10 -
P/RPS 1.12 1.53 2.11 4.88 1.17 2.13 2.48 -41.05%
P/EPS -7.48 -38.10 -61.54 -69.23 212.50 110.00 -166.67 -87.29%
EY -13.38 -2.63 -1.63 -1.44 0.47 0.91 -0.60 687.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.80 1.00 0.85 1.22 1.11 -13.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 20/08/15 25/05/15 27/02/15 27/11/14 22/08/14 -
Price 0.075 0.085 0.08 0.09 0.085 0.095 0.12 -
P/RPS 1.05 1.62 2.11 4.88 1.17 1.84 2.98 -50.01%
P/EPS -7.01 -40.48 -61.54 -69.23 212.50 95.00 -200.00 -89.22%
EY -14.27 -2.47 -1.63 -1.44 0.47 1.05 -0.50 828.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.80 1.00 0.85 1.06 1.33 -26.91%

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