[LUSTER] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -98.03%
YoY- 150.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 43,563 29,654 33,791 35,862 19,919 8,957 9,046 185.44%
PBT 3,398 1,651 1,430 2,198 32,860 -3,035 -2,025 -
Tax -1,187 -661 -1,168 -295 -485 0 36 -
NP 2,211 990 262 1,903 32,375 -3,035 -1,989 -
-
NP to SH 1,019 501 753 628 31,893 -3,035 -1,989 -
-
Tax Rate 34.93% 40.04% 81.68% 13.42% 1.48% - - -
Total Cost 41,352 28,664 33,529 33,959 -12,456 11,992 11,035 141.45%
-
Net Worth 113,222 100,199 82,829 69,079 35,915 -29,370 -26,316 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 113,222 100,199 82,829 69,079 35,915 -29,370 -26,316 -
NOSH 1,132,222 1,001,999 1,088,012 627,999 359,155 61,189 61,200 600.74%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.08% 3.34% 0.78% 5.31% 162.53% -33.88% -21.99% -
ROE 0.90% 0.50% 0.91% 0.91% 88.80% 0.00% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.85 2.96 4.49 5.71 5.55 14.64 14.78 -59.24%
EPS 0.09 0.05 0.10 0.10 8.88 -4.96 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 0.11 0.10 -0.48 -0.43 -
Adjusted Per Share Value based on latest NOSH - 627,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.49 1.02 1.16 1.23 0.68 0.31 0.31 185.07%
EPS 0.03 0.02 0.03 0.02 1.09 -0.10 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0388 0.0344 0.0284 0.0237 0.0123 -0.0101 -0.009 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.12 0.10 0.10 0.09 0.12 0.01 0.01 -
P/RPS 3.12 3.38 2.23 1.58 2.16 0.07 0.07 1160.01%
P/EPS 133.33 200.00 100.00 90.00 1.35 -0.20 -0.31 -
EY 0.75 0.50 1.00 1.11 74.00 -496.00 -325.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.00 0.91 0.82 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 -
Price 0.095 0.215 0.115 0.12 0.10 0.14 0.01 -
P/RPS 2.47 7.26 2.56 2.10 1.80 0.96 0.07 978.14%
P/EPS 105.56 430.00 115.00 120.00 1.13 -2.82 -0.31 -
EY 0.95 0.23 0.87 0.83 88.80 -35.43 -325.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 2.15 1.05 1.09 1.00 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