[LUSTER] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.11%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 41,389 37,707 35,874 65,273 102,291 140,363 174,799 -61.82%
PBT -8,950 -8,841 -7,191 -21,415 -18,903 -17,654 -18,287 -37.97%
Tax -297 7 -15 -1,000 -1,019 -1,026 -1,034 -56.56%
NP -9,247 -8,834 -7,206 -22,415 -19,922 -18,680 -19,321 -38.89%
-
NP to SH -9,247 -8,834 -7,206 -22,279 -20,052 -18,984 -19,456 -39.18%
-
Tax Rate - - - - - - - -
Total Cost 50,636 46,541 43,080 87,688 122,213 159,043 194,120 -59.27%
-
Net Worth -5,512 -3,058 -1,835 1,835 3,670 5,498 5,505 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth -5,512 -3,058 -1,835 1,835 3,670 5,498 5,505 -
NOSH 61,250 61,168 61,182 61,185 61,173 61,092 61,174 0.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -22.34% -23.43% -20.09% -34.34% -19.48% -13.31% -11.05% -
ROE 0.00% 0.00% 0.00% -1,213.74% -546.32% -345.27% -353.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.57 61.64 58.63 106.68 167.22 229.76 285.74 -61.86%
EPS -15.10 -14.44 -11.78 -36.41 -32.78 -31.07 -31.80 -39.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.05 -0.03 0.03 0.06 0.09 0.09 -
Adjusted Per Share Value based on latest NOSH - 61,185
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.37 1.25 1.19 2.16 3.38 4.64 5.78 -61.80%
EPS -0.31 -0.29 -0.24 -0.74 -0.66 -0.63 -0.64 -38.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0018 -0.001 -0.0006 0.0006 0.0012 0.0018 0.0018 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 20/11/09 07/07/09 30/06/09 31/03/09 31/12/08 -
Price 0.035 0.035 0.035 0.01 0.05 0.06 0.10 -
P/RPS 0.05 0.06 0.06 0.01 0.03 0.03 0.03 40.70%
P/EPS -0.23 -0.24 -0.30 -0.03 -0.15 -0.19 -0.31 -18.08%
EY -431.35 -412.63 -336.51 -3,641.23 -655.58 -517.90 -318.04 22.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.33 0.83 0.67 1.11 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 01/09/10 31/05/10 25/02/10 20/11/09 07/07/09 29/05/09 27/02/09 -
Price 0.035 0.035 0.035 0.035 0.01 0.05 0.08 -
P/RPS 0.05 0.06 0.06 0.03 0.01 0.02 0.03 40.70%
P/EPS -0.23 -0.24 -0.30 -0.10 -0.03 -0.16 -0.25 -5.42%
EY -431.35 -412.63 -336.51 -1,040.35 -3,277.92 -621.48 -397.55 5.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.17 0.17 0.56 0.89 -

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