[LUSTER] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 106.18%
YoY- 278.92%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 36,533 40,087 34,505 29,613 28,099 29,073 31,557 10.22%
PBT 1,973 648 2,408 1,872 -24,993 -463 1,938 1.19%
Tax -753 -476 -400 -295 -185 -121 -470 36.80%
NP 1,220 172 2,008 1,577 -25,178 -584 1,468 -11.57%
-
NP to SH 1,213 110 1,979 1,519 -24,564 -624 1,520 -13.92%
-
Tax Rate 38.17% 73.46% 16.61% 15.76% - - 24.25% -
Total Cost 35,313 39,915 32,497 28,036 53,277 29,657 30,089 11.23%
-
Net Worth 151,597 149,469 145,091 118,144 121,090 155,871 151,999 -0.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 151,597 149,469 145,091 118,144 121,090 155,871 151,999 -0.17%
NOSH 1,976,035 1,976,035 1,976,035 1,687,777 1,729,859 1,731,910 1,688,888 11.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.34% 0.43% 5.82% 5.33% -89.60% -2.01% 4.65% -
ROE 0.80% 0.07% 1.36% 1.29% -20.29% -0.40% 1.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.93 2.15 1.90 1.75 1.62 1.68 1.87 2.12%
EPS 0.06 0.01 0.11 0.09 -1.42 -0.04 0.09 -23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 0.07 0.09 0.09 -7.53%
Adjusted Per Share Value based on latest NOSH - 1,687,777
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.25 1.37 1.18 1.02 0.96 1.00 1.08 10.20%
EPS 0.04 0.00 0.07 0.05 -0.84 -0.02 0.05 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0513 0.0498 0.0405 0.0415 0.0534 0.0521 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.105 0.13 0.125 0.115 0.05 0.06 0.075 -
P/RPS 5.45 6.06 6.57 6.55 3.08 3.57 4.01 22.62%
P/EPS 164.03 2,208.07 114.56 127.78 -3.52 -166.53 83.33 56.87%
EY 0.61 0.05 0.87 0.78 -28.40 -0.60 1.20 -36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.63 1.56 1.64 0.71 0.67 0.83 35.44%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 22/11/17 25/08/17 23/05/17 28/02/17 22/11/16 29/08/16 -
Price 0.10 0.12 0.125 0.15 0.09 0.055 0.07 -
P/RPS 5.19 5.59 6.57 8.55 5.54 3.28 3.75 24.11%
P/EPS 156.22 2,038.22 114.56 166.67 -6.34 -152.65 77.78 58.98%
EY 0.64 0.05 0.87 0.60 -15.78 -0.66 1.29 -37.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.50 1.56 2.14 1.29 0.61 0.78 36.82%

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