[LUSTER] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -52.59%
YoY- -55.24%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 33,791 35,862 19,919 8,957 9,046 14,166 10,609 115.72%
PBT 1,430 2,198 32,860 -3,035 -2,025 -1,226 -1,310 -
Tax -1,168 -295 -485 0 36 -7 -8 2631.13%
NP 262 1,903 32,375 -3,035 -1,989 -1,233 -1,318 -
-
NP to SH 753 628 31,893 -3,035 -1,989 -1,233 -1,318 -
-
Tax Rate 81.68% 13.42% 1.48% - - - - -
Total Cost 33,529 33,959 -12,456 11,992 11,035 15,399 11,927 98.56%
-
Net Worth 82,829 69,079 35,915 -29,370 -26,316 -24,415 -23,294 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 82,829 69,079 35,915 -29,370 -26,316 -24,415 -23,294 -
NOSH 1,088,012 627,999 359,155 61,189 61,200 61,039 61,302 574.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.78% 5.31% 162.53% -33.88% -21.99% -8.70% -12.42% -
ROE 0.91% 0.91% 88.80% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.49 5.71 5.55 14.64 14.78 23.21 17.31 -59.16%
EPS 0.10 0.10 8.88 -4.96 -0.81 -2.02 -2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 -0.48 -0.43 -0.40 -0.38 -
Adjusted Per Share Value based on latest NOSH - 61,189
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.16 1.23 0.68 0.31 0.31 0.49 0.36 117.38%
EPS 0.03 0.02 1.09 -0.10 -0.07 -0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0237 0.0123 -0.0101 -0.009 -0.0084 -0.008 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.12 0.01 0.01 0.035 0.035 -
P/RPS 2.23 1.58 2.16 0.07 0.07 0.15 0.20 395.46%
P/EPS 100.00 90.00 1.35 -0.20 -0.31 -1.73 -1.63 -
EY 1.00 1.11 74.00 -496.00 -325.00 -57.71 -61.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.115 0.12 0.10 0.14 0.01 0.01 0.035 -
P/RPS 2.56 2.10 1.80 0.96 0.07 0.04 0.20 442.98%
P/EPS 115.00 120.00 1.13 -2.82 -0.31 -0.50 -1.63 -
EY 0.87 0.83 88.80 -35.43 -325.00 -202.00 -61.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.00 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