[LUSTER] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 59.96%
YoY- 159.55%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 26,717 26,287 28,278 42,511 43,563 29,654 33,791 -14.53%
PBT 61 -704 731 3,037 3,398 1,651 1,430 -87.86%
Tax -133 -217 -726 -734 -1,187 -661 -1,168 -76.60%
NP -72 -921 5 2,303 2,211 990 262 -
-
NP to SH -245 -544 -59 1,630 1,019 501 753 -
-
Tax Rate 218.03% - 99.32% 24.17% 34.93% 40.04% 81.68% -
Total Cost 26,789 27,208 28,273 40,208 41,352 28,664 33,529 -13.93%
-
Net Worth 110,250 136,000 138,000 125,384 113,222 100,199 82,829 21.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 110,250 136,000 138,000 125,384 113,222 100,199 82,829 21.06%
NOSH 1,225,000 1,360,000 1,380,000 1,253,846 1,132,222 1,001,999 1,088,012 8.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.27% -3.50% 0.02% 5.42% 5.08% 3.34% 0.78% -
ROE -0.22% -0.40% -0.04% 1.30% 0.90% 0.50% 0.91% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.18 1.93 2.05 3.39 3.85 2.96 4.49 -38.30%
EPS -0.02 -0.04 0.00 0.13 0.09 0.05 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.10 0.10 0.11 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,253,846
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.92 0.90 0.97 1.46 1.49 1.02 1.16 -14.35%
EPS -0.01 -0.02 0.00 0.06 0.03 0.02 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0466 0.0473 0.043 0.0388 0.0344 0.0284 21.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.10 0.10 0.085 0.095 0.12 0.10 0.10 -
P/RPS 4.59 5.17 4.15 2.80 3.12 3.38 2.23 62.02%
P/EPS -500.00 -250.00 -1,988.14 73.08 133.33 200.00 100.00 -
EY -0.20 -0.40 -0.05 1.37 0.75 0.50 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.00 0.85 0.95 1.20 1.00 0.91 14.20%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.12 0.105 0.13 0.09 0.095 0.215 0.115 -
P/RPS 5.50 5.43 6.34 2.65 2.47 7.26 2.56 66.73%
P/EPS -600.00 -262.50 -3,040.68 69.23 105.56 430.00 115.00 -
EY -0.17 -0.38 -0.03 1.44 0.95 0.23 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.05 1.30 0.90 0.95 2.15 1.05 17.11%

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