[LUSTER] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 0.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 34,971 30,562 42,863 46,004 33,309 0 0 -
PBT 1,570 123 5,478 4,129 4,422 0 0 -
Tax 60 456 -2,071 -402 -711 0 0 -
NP 1,630 579 3,407 3,727 3,711 0 0 -
-
NP to SH 1,630 579 3,407 3,727 3,711 0 0 -
-
Tax Rate -3.82% -370.73% 37.81% 9.74% 16.08% - - -
Total Cost 33,341 29,983 39,456 42,277 29,598 0 0 -
-
Net Worth 82,408 81,060 80,485 66,292 59,095 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,408 81,060 80,485 66,292 59,095 0 0 -
NOSH 60,594 60,947 60,515 52,198 50,080 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.66% 1.89% 7.95% 8.10% 11.14% 0.00% 0.00% -
ROE 1.98% 0.71% 4.23% 5.62% 6.28% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 57.71 50.14 70.83 88.13 66.51 0.00 0.00 -
EPS 2.69 0.95 5.63 7.14 7.41 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.33 1.27 1.18 0.00 11.50 -75.93%
Adjusted Per Share Value based on latest NOSH - 52,198
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.20 1.05 1.47 1.58 1.14 0.00 0.00 -
EPS 0.06 0.02 0.12 0.13 0.13 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0278 0.0276 0.0227 0.0203 0.00 11.50 -98.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.68 1.92 1.88 1.69 0.00 0.00 0.00 -
P/RPS 2.91 3.83 2.65 1.92 0.00 0.00 0.00 -
P/EPS 62.45 202.11 33.39 23.67 0.00 0.00 0.00 -
EY 1.60 0.49 2.99 4.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.44 1.41 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 25/02/04 21/11/03 08/09/03 - - -
Price 1.63 1.65 1.94 1.84 0.00 0.00 0.00 -
P/RPS 2.82 3.29 2.74 2.09 0.00 0.00 0.00 -
P/EPS 60.59 173.68 34.46 25.77 0.00 0.00 0.00 -
EY 1.65 0.58 2.90 3.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.46 1.45 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