[LUSTER] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 8.85%
YoY- -2168.22%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 118,342 113,886 116,825 115,428 114,117 119,015 111,545 4.01%
PBT -21,646 -24,311 -11,632 -11,664 -13,263 -14,451 -3,017 271.54%
Tax -1,071 -991 -2,140 -2,940 -2,758 -2,681 -1,251 -9.82%
NP -22,717 -25,302 -13,772 -14,604 -16,021 -17,132 -4,268 204.53%
-
NP to SH -22,149 -24,517 -14,292 -15,129 -16,598 -17,868 -4,431 192.06%
-
Tax Rate - - - - - - - -
Total Cost 141,059 139,188 130,597 130,032 130,138 136,147 115,813 14.03%
-
Net Worth 118,144 121,090 155,871 151,999 127,350 150,059 146,099 -13.19%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 118,144 121,090 155,871 151,999 127,350 150,059 146,099 -13.19%
NOSH 1,687,777 1,729,859 1,731,910 1,688,888 1,415,000 1,667,325 1,623,333 2.62%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -19.20% -22.22% -11.79% -12.65% -14.04% -14.39% -3.83% -
ROE -18.75% -20.25% -9.17% -9.95% -13.03% -11.91% -3.03% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.01 6.58 6.75 6.83 8.06 7.14 6.87 1.35%
EPS -1.31 -1.42 -0.83 -0.90 -1.17 -1.07 -0.27 186.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.09 0.09 0.09 0.09 0.09 -15.41%
Adjusted Per Share Value based on latest NOSH - 1,688,888
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.06 3.91 4.01 3.96 3.91 4.08 3.82 4.14%
EPS -0.76 -0.84 -0.49 -0.52 -0.57 -0.61 -0.15 194.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.0415 0.0534 0.0521 0.0437 0.0515 0.0501 -13.21%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.115 0.05 0.06 0.075 0.07 0.08 0.08 -
P/RPS 1.64 0.76 0.89 1.10 0.87 1.12 1.16 25.94%
P/EPS -8.76 -3.53 -7.27 -8.37 -5.97 -7.47 -29.31 -55.26%
EY -11.41 -28.35 -13.75 -11.94 -16.76 -13.40 -3.41 123.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.71 0.67 0.83 0.78 0.89 0.89 50.24%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 22/11/16 29/08/16 30/05/16 25/02/16 27/11/15 -
Price 0.15 0.09 0.055 0.07 0.065 0.075 0.085 -
P/RPS 2.14 1.37 0.82 1.02 0.81 1.05 1.24 43.83%
P/EPS -11.43 -6.35 -6.66 -7.81 -5.54 -7.00 -31.14 -48.70%
EY -8.75 -15.75 -15.00 -12.80 -18.05 -14.29 -3.21 95.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.29 0.61 0.78 0.72 0.83 0.94 72.97%

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