[LUSTER] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.47%
YoY- 116.51%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 28,278 42,511 43,563 29,654 33,791 35,862 19,919 26.23%
PBT 731 3,037 3,398 1,651 1,430 2,198 32,860 -92.03%
Tax -726 -734 -1,187 -661 -1,168 -295 -485 30.76%
NP 5 2,303 2,211 990 262 1,903 32,375 -99.70%
-
NP to SH -59 1,630 1,019 501 753 628 31,893 -
-
Tax Rate 99.32% 24.17% 34.93% 40.04% 81.68% 13.42% 1.48% -
Total Cost 28,273 40,208 41,352 28,664 33,529 33,959 -12,456 -
-
Net Worth 138,000 125,384 113,222 100,199 82,829 69,079 35,915 144.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 138,000 125,384 113,222 100,199 82,829 69,079 35,915 144.72%
NOSH 1,380,000 1,253,846 1,132,222 1,001,999 1,088,012 627,999 359,155 144.71%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.02% 5.42% 5.08% 3.34% 0.78% 5.31% 162.53% -
ROE -0.04% 1.30% 0.90% 0.50% 0.91% 0.91% 88.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.05 3.39 3.85 2.96 4.49 5.71 5.55 -48.42%
EPS 0.00 0.13 0.09 0.05 0.10 0.10 8.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.11 0.11 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,001,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.94 1.41 1.44 0.98 1.12 1.19 0.66 26.50%
EPS 0.00 0.05 0.03 0.02 0.02 0.02 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0415 0.0375 0.0331 0.0274 0.0229 0.0119 144.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.085 0.095 0.12 0.10 0.10 0.09 0.12 -
P/RPS 4.15 2.80 3.12 3.38 2.23 1.58 2.16 54.36%
P/EPS -1,988.14 73.08 133.33 200.00 100.00 90.00 1.35 -
EY -0.05 1.37 0.75 0.50 1.00 1.11 74.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.20 1.00 0.91 0.82 1.20 -20.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 27/11/12 28/08/12 -
Price 0.13 0.09 0.095 0.215 0.115 0.12 0.10 -
P/RPS 6.34 2.65 2.47 7.26 2.56 2.10 1.80 130.96%
P/EPS -3,040.68 69.23 105.56 430.00 115.00 120.00 1.13 -
EY -0.03 1.44 0.95 0.23 0.87 0.83 88.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.90 0.95 2.15 1.05 1.09 1.00 19.05%

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