[LUSTER] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -234.4%
YoY- -688.0%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 197,799 186,682 177,290 162,191 158,931 169,089 168,807 11.15%
PBT -49,587 -50,212 -50,508 -30,437 -6,975 -5,076 -4,611 387.91%
Tax 6,197 5,870 5,757 1,471 -1,527 -1,248 -1,117 -
NP -43,390 -44,342 -44,751 -28,966 -8,502 -6,324 -5,728 286.18%
-
NP to SH -43,393 -43,938 -44,641 -28,628 -8,561 -6,244 -5,398 301.79%
-
Tax Rate - - - - - - - -
Total Cost 241,189 231,024 222,041 191,157 167,433 175,413 174,535 24.08%
-
Net Worth 22,690 23,857 23,859 46,502 66,197 72,800 68,489 -52.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 22,690 23,857 23,859 46,502 66,197 72,800 68,489 -52.15%
NOSH 61,325 61,173 61,178 61,187 61,294 65,586 61,151 0.18%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -21.94% -23.75% -25.24% -17.86% -5.35% -3.74% -3.39% -
ROE -191.24% -184.17% -187.10% -61.56% -12.93% -8.58% -7.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 322.54 305.17 289.79 265.07 259.29 257.81 276.05 10.94%
EPS -70.76 -71.83 -72.97 -46.79 -13.97 -9.52 -8.83 300.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.39 0.76 1.08 1.11 1.12 -52.24%
Adjusted Per Share Value based on latest NOSH - 61,187
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.54 6.18 5.87 5.37 5.26 5.59 5.58 11.17%
EPS -1.44 -1.45 -1.48 -0.95 -0.28 -0.21 -0.18 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0079 0.0079 0.0154 0.0219 0.0241 0.0227 -52.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.13 0.16 0.08 0.66 0.87 0.31 0.31 -
P/RPS 0.04 0.05 0.03 0.25 0.34 0.12 0.11 -49.08%
P/EPS -0.18 -0.22 -0.11 -1.41 -6.23 -3.26 -3.51 -86.22%
EY -544.30 -448.91 -912.10 -70.89 -16.05 -30.71 -28.48 616.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.21 0.87 0.81 0.28 0.28 16.05%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.12 0.14 0.06 0.37 0.69 0.55 0.34 -
P/RPS 0.04 0.05 0.02 0.14 0.27 0.21 0.12 -51.95%
P/EPS -0.17 -0.19 -0.08 -0.79 -4.94 -5.78 -3.85 -87.53%
EY -589.66 -513.04 -1,216.13 -126.45 -20.24 -17.31 -25.96 703.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.15 0.49 0.64 0.50 0.30 4.40%

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