[LUSTER] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -24.84%
YoY- 48.18%
Quarter Report
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 40,992 44,601 44,126 45,872 41,389 37,707 35,874 9.32%
PBT -18,854 -19,711 -20,109 -11,573 -8,950 -8,841 -7,191 90.47%
Tax 1,587 1,263 1,261 29 -297 7 -15 -
NP -17,267 -18,448 -18,848 -11,544 -9,247 -8,834 -7,206 79.35%
-
NP to SH -17,267 -18,448 -18,848 -11,544 -9,247 -8,834 -7,206 79.35%
-
Tax Rate - - - - - - - -
Total Cost 58,259 63,049 62,974 57,416 50,636 46,541 43,080 22.35%
-
Net Worth -23,294 -21,382 -19,575 -9,795 -5,512 -3,058 -1,835 446.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth -23,294 -21,382 -19,575 -9,795 -5,512 -3,058 -1,835 446.71%
NOSH 61,302 61,093 61,174 61,221 61,250 61,168 61,182 0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -42.12% -41.36% -42.71% -25.17% -22.34% -23.43% -20.09% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 66.87 73.00 72.13 74.93 67.57 61.64 58.63 9.18%
EPS -28.17 -30.20 -30.81 -18.86 -15.10 -14.44 -11.78 79.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.38 -0.35 -0.32 -0.16 -0.09 -0.05 -0.03 445.91%
Adjusted Per Share Value based on latest NOSH - 61,221
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.36 1.48 1.46 1.52 1.37 1.25 1.19 9.33%
EPS -0.57 -0.61 -0.62 -0.38 -0.31 -0.29 -0.24 78.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0077 -0.0071 -0.0065 -0.0032 -0.0018 -0.001 -0.0006 450.70%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 -
Price 0.035 0.035 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.05 0.05 0.05 0.05 0.05 0.06 0.06 -11.47%
P/EPS -0.12 -0.12 -0.11 -0.19 -0.23 -0.24 -0.30 -45.80%
EY -804.77 -862.75 -880.29 -538.75 -431.35 -412.63 -336.51 79.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 31/05/11 23/02/11 30/11/10 01/09/10 31/05/10 25/02/10 -
Price 0.035 0.035 0.035 0.035 0.035 0.035 0.035 -
P/RPS 0.05 0.05 0.05 0.05 0.05 0.06 0.06 -11.47%
P/EPS -0.12 -0.12 -0.11 -0.19 -0.23 -0.24 -0.30 -45.80%
EY -804.77 -862.75 -880.29 -538.75 -431.35 -412.63 -336.51 79.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 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