[LUSTER] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 438.43%
YoY- 248.47%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 118,552 98,398 73,784 52,088 42,778 43,329 41,709 100.52%
PBT 38,723 34,037 29,998 26,574 -7,596 -6,511 -15,451 -
Tax -2,938 -2,277 -744 -456 21 16 1,261 -
NP 35,785 31,760 29,254 26,118 -7,575 -6,495 -14,190 -
-
NP to SH 33,762 30,226 27,497 25,636 -7,575 -6,495 -14,190 -
-
Tax Rate 7.59% 6.69% 2.48% 1.72% - - - -
Total Cost 82,767 66,638 44,530 25,970 50,353 49,824 55,899 29.87%
-
Net Worth 100,199 82,829 69,079 35,915 -29,370 -26,316 -24,415 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 100,199 82,829 69,079 35,915 -29,370 -26,316 -24,415 -
NOSH 1,001,999 1,088,012 627,999 359,155 61,189 61,200 61,039 544.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 30.19% 32.28% 39.65% 50.14% -17.71% -14.99% -34.02% -
ROE 33.69% 36.49% 39.80% 71.38% 0.00% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.83 13.07 11.75 14.50 69.91 70.80 68.33 -68.90%
EPS 3.37 4.01 4.38 7.14 -12.38 -10.61 -23.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.10 -0.48 -0.43 -0.40 -
Adjusted Per Share Value based on latest NOSH - 359,155
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.92 3.26 2.44 1.72 1.42 1.43 1.38 100.44%
EPS 1.12 1.00 0.91 0.85 -0.25 -0.21 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0274 0.0229 0.0119 -0.0097 -0.0087 -0.0081 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.10 0.10 0.09 0.12 0.01 0.01 0.035 -
P/RPS 0.85 0.77 0.77 0.83 0.01 0.01 0.05 560.01%
P/EPS 2.97 2.49 2.06 1.68 -0.08 -0.09 -0.15 -
EY 33.69 40.14 48.65 59.48 -1,237.96 -1,061.27 -664.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.91 0.82 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.215 0.115 0.12 0.10 0.14 0.01 0.01 -
P/RPS 1.82 0.88 1.02 0.69 0.20 0.01 0.01 3101.39%
P/EPS 6.38 2.86 2.74 1.40 -1.13 -0.09 -0.04 -
EY 15.67 34.91 36.49 71.38 -88.43 -1,061.27 -2,324.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.05 1.09 1.00 0.00 0.00 0.00 -

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