[LUSTER] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -316.59%
YoY- -90.98%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 41,811 47,649 31,962 25,388 54,014 35,557 28,599 28.78%
PBT 643 465 -1,162 -5,234 1,620 2,001 -232 -
Tax -281 -83 -19 1,162 -54 -115 -92 110.37%
NP 362 382 -1,181 -4,072 1,566 1,886 -324 -
-
NP to SH 481 754 -1,181 -3,812 1,760 2,049 -324 -
-
Tax Rate 43.70% 17.85% - - 3.33% 5.75% - -
Total Cost 41,449 47,267 33,143 29,460 52,448 33,671 28,923 27.08%
-
Net Worth 77,934 77,852 86,015 80,715 72,722 71,562 69,680 7.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 77,934 77,852 86,015 80,715 72,722 71,562 69,680 7.74%
NOSH 60,886 61,300 68,265 61,148 61,111 61,164 61,123 -0.25%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.87% 0.80% -3.70% -16.04% 2.90% 5.30% -1.13% -
ROE 0.62% 0.97% -1.37% -4.72% 2.42% 2.86% -0.46% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.67 77.73 46.82 41.52 88.39 58.13 46.79 29.11%
EPS 0.79 1.23 -1.73 -6.27 2.88 3.36 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.26 1.32 1.19 1.17 1.14 8.02%
Adjusted Per Share Value based on latest NOSH - 61,148
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.43 1.63 1.10 0.87 1.85 1.22 0.98 28.61%
EPS 0.02 0.03 -0.04 -0.13 0.06 0.07 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0267 0.0295 0.0277 0.0249 0.0245 0.0239 7.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.26 0.30 0.32 0.35 0.62 0.88 1.44 -
P/RPS 0.38 0.39 0.68 0.84 0.70 1.51 3.08 -75.18%
P/EPS 32.91 24.39 -18.50 -5.61 21.53 26.27 -271.66 -
EY 3.04 4.10 -5.41 -17.81 4.65 3.81 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.25 0.27 0.52 0.75 1.26 -70.65%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 11/09/06 13/06/06 28/02/06 30/11/05 30/08/05 09/06/05 -
Price 0.33 0.26 0.30 0.37 0.54 0.82 0.98 -
P/RPS 0.48 0.33 0.64 0.89 0.61 1.41 2.09 -62.46%
P/EPS 41.77 21.14 -17.34 -5.94 18.75 24.48 -184.88 -
EY 2.39 4.73 -5.77 -16.85 5.33 4.09 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.24 0.28 0.45 0.70 0.86 -54.92%

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