[LUSTER] QoQ Quarter Result on 31-Mar-2014 [#1]

Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -822.03%
YoY- -208.58%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,568 25,011 26,717 26,287 28,278 42,511 43,563 -33.53%
PBT -708 3,267 61 -704 731 3,037 3,398 -
Tax -131 -711 -133 -217 -726 -734 -1,187 -76.89%
NP -839 2,556 -72 -921 5 2,303 2,211 -
-
NP to SH -957 2,303 -245 -544 -59 1,630 1,019 -
-
Tax Rate - 21.76% 218.03% - 99.32% 24.17% 34.93% -
Total Cost 24,407 22,455 26,789 27,208 28,273 40,208 41,352 -29.56%
-
Net Worth 159,500 129,543 110,250 136,000 138,000 125,384 113,222 25.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 159,500 129,543 110,250 136,000 138,000 125,384 113,222 25.58%
NOSH 1,595,000 1,439,375 1,225,000 1,360,000 1,380,000 1,253,846 1,132,222 25.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -3.56% 10.22% -0.27% -3.50% 0.02% 5.42% 5.08% -
ROE -0.60% 1.78% -0.22% -0.40% -0.04% 1.30% 0.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.48 1.74 2.18 1.93 2.05 3.39 3.85 -47.03%
EPS -0.06 0.16 -0.02 -0.04 0.00 0.13 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.10 0.10 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 1,360,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.81 0.86 0.92 0.90 0.97 1.46 1.49 -33.31%
EPS -0.03 0.08 -0.01 -0.02 0.00 0.06 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0444 0.0378 0.0466 0.0473 0.043 0.0388 25.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.085 0.11 0.10 0.10 0.085 0.095 0.12 -
P/RPS 5.75 6.33 4.59 5.17 4.15 2.80 3.12 50.14%
P/EPS -141.67 68.75 -500.00 -250.00 -1,988.14 73.08 133.33 -
EY -0.71 1.45 -0.20 -0.40 -0.05 1.37 0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 1.11 1.00 0.85 0.95 1.20 -20.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 22/08/14 29/05/14 28/02/14 28/11/13 30/08/13 -
Price 0.085 0.095 0.12 0.105 0.13 0.09 0.095 -
P/RPS 5.75 5.47 5.50 5.43 6.34 2.65 2.47 75.37%
P/EPS -141.67 59.38 -600.00 -262.50 -3,040.68 69.23 105.56 -
EY -0.71 1.68 -0.17 -0.38 -0.03 1.44 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 1.33 1.05 1.30 0.90 0.95 -7.12%

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