[LUSTER] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -37.11%
YoY- -263.68%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 186,682 177,290 162,191 158,931 169,089 168,807 146,810 17.35%
PBT -50,212 -50,508 -30,437 -6,975 -5,076 -4,611 -5,288 347.79%
Tax 5,870 5,757 1,471 -1,527 -1,248 -1,117 779 283.88%
NP -44,342 -44,751 -28,966 -8,502 -6,324 -5,728 -4,509 358.37%
-
NP to SH -43,938 -44,641 -28,628 -8,561 -6,244 -5,398 -3,633 426.08%
-
Tax Rate - - - - - - - -
Total Cost 231,024 222,041 191,157 167,433 175,413 174,535 151,319 32.55%
-
Net Worth 23,857 23,859 46,502 66,197 72,800 68,489 77,934 -54.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 23,857 23,859 46,502 66,197 72,800 68,489 77,934 -54.54%
NOSH 61,173 61,178 61,187 61,294 65,586 61,151 60,886 0.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -23.75% -25.24% -17.86% -5.35% -3.74% -3.39% -3.07% -
ROE -184.17% -187.10% -61.56% -12.93% -8.58% -7.88% -4.66% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 305.17 289.79 265.07 259.29 257.81 276.05 241.12 16.98%
EPS -71.83 -72.97 -46.79 -13.97 -9.52 -8.83 -5.97 424.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.76 1.08 1.11 1.12 1.28 -54.68%
Adjusted Per Share Value based on latest NOSH - 61,294
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 6.40 6.08 5.56 5.45 5.80 5.79 5.03 17.40%
EPS -1.51 -1.53 -0.98 -0.29 -0.21 -0.19 -0.12 440.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0082 0.0159 0.0227 0.025 0.0235 0.0267 -54.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.08 0.66 0.87 0.31 0.31 0.26 -
P/RPS 0.05 0.03 0.25 0.34 0.12 0.11 0.11 -40.85%
P/EPS -0.22 -0.11 -1.41 -6.23 -3.26 -3.51 -4.36 -86.32%
EY -448.91 -912.10 -70.89 -16.05 -30.71 -28.48 -22.95 624.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.21 0.87 0.81 0.28 0.28 0.20 61.30%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.14 0.06 0.37 0.69 0.55 0.34 0.33 -
P/RPS 0.05 0.02 0.14 0.27 0.21 0.12 0.14 -49.63%
P/EPS -0.19 -0.08 -0.79 -4.94 -5.78 -3.85 -5.53 -89.40%
EY -513.04 -1,216.13 -126.45 -20.24 -17.31 -25.96 -18.08 828.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.15 0.49 0.64 0.50 0.30 0.26 24.20%

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