[LUSTER] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 73.77%
YoY- -89.44%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 146,921 143,558 145,681 129,401 128,815 130,778 146,130 0.36%
PBT -2,775 -1,845 819 331 -100 255 8,419 -
Tax 974 901 313 493 668 1,216 -1,545 -
NP -1,801 -944 1,132 824 568 1,471 6,874 -
-
NP to SH -1,059 -327 1,489 987 568 1,471 6,874 -
-
Tax Rate - - -38.22% -148.94% - -476.86% 18.35% -
Total Cost 148,722 144,502 144,549 128,577 128,247 129,307 139,256 4.48%
-
Net Worth 86,015 80,715 72,722 71,562 69,680 239,886 83,258 2.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 1,831 1,831 1,831 1,831 3,025 -
Div Payout % - - 122.98% 185.53% 322.39% 124.49% 44.02% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 86,015 80,715 72,722 71,562 69,680 239,886 83,258 2.19%
NOSH 68,265 61,148 61,111 61,164 61,123 183,119 60,772 8.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.23% -0.66% 0.78% 0.64% 0.44% 1.12% 4.70% -
ROE -1.23% -0.41% 2.05% 1.38% 0.82% 0.61% 8.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 215.22 234.77 238.39 211.56 210.75 71.42 240.45 -7.12%
EPS -1.55 -0.53 2.44 1.61 0.93 0.80 11.31 -
DPS 0.00 0.00 3.00 2.99 3.00 1.00 5.00 -
NAPS 1.26 1.32 1.19 1.17 1.14 1.31 1.37 -5.43%
Adjusted Per Share Value based on latest NOSH - 61,164
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 4.86 4.75 4.82 4.28 4.26 4.33 4.83 0.41%
EPS -0.04 -0.01 0.05 0.03 0.02 0.05 0.23 -
DPS 0.00 0.00 0.06 0.06 0.06 0.06 0.10 -
NAPS 0.0285 0.0267 0.0241 0.0237 0.0231 0.0794 0.0275 2.41%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.32 0.35 0.62 0.88 1.44 1.55 1.67 -
P/RPS 0.15 0.15 0.26 0.42 0.68 2.17 0.69 -63.87%
P/EPS -20.63 -65.45 25.45 54.53 154.96 192.95 14.76 -
EY -4.85 -1.53 3.93 1.83 0.65 0.52 6.77 -
DY 0.00 0.00 4.83 3.40 2.08 0.65 2.99 -
P/NAPS 0.25 0.27 0.52 0.75 1.26 1.18 1.22 -65.27%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 28/02/06 30/11/05 30/08/05 09/06/05 01/04/05 30/11/04 -
Price 0.30 0.37 0.54 0.82 0.98 1.44 1.55 -
P/RPS 0.14 0.16 0.23 0.39 0.47 2.02 0.64 -63.72%
P/EPS -19.34 -69.19 22.16 50.82 105.46 179.26 13.70 -
EY -5.17 -1.45 4.51 1.97 0.95 0.56 7.30 -
DY 0.00 0.00 5.55 3.65 3.06 0.69 3.23 -
P/NAPS 0.24 0.28 0.45 0.70 0.86 1.10 1.13 -64.43%

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