[LUSTER] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 1.05%
YoY- -223.93%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,426 13,449 14,218 9,033 9,172 8,966 10,536 -20.75%
PBT -10,965 -4,629 -2,167 -2,348 -2,429 -2,006 -2,058 204.12%
Tax 1,281 319 -332 -7 49 -7 -28 -
NP -9,684 -4,310 -2,499 -2,355 -2,380 -2,013 -2,086 177.51%
-
NP to SH -9,684 -4,310 -2,499 -2,355 -2,380 -2,013 -2,086 177.51%
-
Tax Rate - - - - - - - -
Total Cost 17,110 17,759 16,717 11,388 11,552 10,979 12,622 22.41%
-
Net Worth -19,575 -9,795 -5,512 -3,058 -1,835 1,835 3,670 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -19,575 -9,795 -5,512 -3,058 -1,835 1,835 3,670 -
NOSH 61,174 61,221 61,250 61,168 61,182 61,185 61,173 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -130.41% -32.05% -17.58% -26.07% -25.95% -22.45% -19.80% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -109.67% -56.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.14 21.97 23.21 14.77 14.99 14.65 17.22 -20.73%
EPS -15.83 -7.04 -4.08 -3.85 -3.89 -3.29 -3.41 177.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.16 -0.09 -0.05 -0.03 0.03 0.06 -
Adjusted Per Share Value based on latest NOSH - 61,168
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.25 0.44 0.47 0.30 0.30 0.30 0.35 -20.04%
EPS -0.32 -0.14 -0.08 -0.08 -0.08 -0.07 -0.07 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0065 -0.0032 -0.0018 -0.001 -0.0006 0.0006 0.0012 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 07/07/09 30/06/09 -
Price 0.035 0.035 0.035 0.035 0.035 0.01 0.05 -
P/RPS 0.29 0.16 0.15 0.24 0.23 0.07 0.29 0.00%
P/EPS -0.22 -0.50 -0.86 -0.91 -0.90 -0.30 -1.47 -71.71%
EY -452.29 -201.14 -116.57 -110.00 -111.14 -329.00 -68.20 251.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.33 0.83 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 01/09/10 31/05/10 25/02/10 20/11/09 07/07/09 -
Price 0.035 0.035 0.035 0.035 0.035 0.035 0.01 -
P/RPS 0.29 0.16 0.15 0.24 0.23 0.24 0.06 185.04%
P/EPS -0.22 -0.50 -0.86 -0.91 -0.90 -1.06 -0.29 -16.77%
EY -452.29 -201.14 -116.57 -110.00 -111.14 -94.00 -341.00 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.17 0.17 -

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