[LUSTER] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 6.45%
YoY- 71.39%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 19,919 8,957 9,046 14,166 10,609 9,508 7,426 93.16%
PBT 32,860 -3,035 -2,025 -1,226 -1,310 -1,950 -10,965 -
Tax -485 0 36 -7 -8 -5 1,281 -
NP 32,375 -3,035 -1,989 -1,233 -1,318 -1,955 -9,684 -
-
NP to SH 31,893 -3,035 -1,989 -1,233 -1,318 -1,955 -9,684 -
-
Tax Rate 1.48% - - - - - - -
Total Cost -12,456 11,992 11,035 15,399 11,927 11,463 17,110 -
-
Net Worth 35,915 -29,370 -26,316 -24,415 -23,294 -21,382 -19,575 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 35,915 -29,370 -26,316 -24,415 -23,294 -21,382 -19,575 -
NOSH 359,155 61,189 61,200 61,039 61,302 61,093 61,174 225.79%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 162.53% -33.88% -21.99% -8.70% -12.42% -20.56% -130.41% -
ROE 88.80% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.55 14.64 14.78 23.21 17.31 15.56 12.14 -40.68%
EPS 8.88 -4.96 -0.81 -2.02 -2.15 -3.20 -15.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 -0.48 -0.43 -0.40 -0.38 -0.35 -0.32 -
Adjusted Per Share Value based on latest NOSH - 61,039
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.68 0.31 0.31 0.49 0.36 0.33 0.25 94.97%
EPS 1.09 -0.10 -0.07 -0.04 -0.05 -0.07 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0123 -0.0101 -0.009 -0.0084 -0.008 -0.0073 -0.0067 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.01 0.01 0.035 0.035 0.035 0.035 -
P/RPS 2.16 0.07 0.07 0.15 0.20 0.22 0.29 281.85%
P/EPS 1.35 -0.20 -0.31 -1.73 -1.63 -1.09 -0.22 -
EY 74.00 -496.00 -325.00 -57.71 -61.43 -91.43 -452.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 31/05/11 23/02/11 -
Price 0.10 0.14 0.01 0.01 0.035 0.035 0.035 -
P/RPS 1.80 0.96 0.07 0.04 0.20 0.22 0.29 238.11%
P/EPS 1.13 -2.82 -0.31 -0.50 -1.63 -1.09 -0.22 -
EY 88.80 -35.43 -325.00 -202.00 -61.43 -91.43 -452.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 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