[LUSTER] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.38%
YoY- -46.63%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 162,262 152,030 140,738 132,304 121,290 118,342 113,886 26.70%
PBT 7,553 7,279 6,901 -20,065 -21,176 -21,646 -24,311 -
Tax -2,481 -2,190 -1,924 -1,356 -1,001 -1,071 -991 84.68%
NP 5,072 5,089 4,977 -21,421 -22,177 -22,717 -25,302 -
-
NP to SH 4,937 4,948 4,821 -20,956 -21,690 -22,149 -24,517 -
-
Tax Rate 32.85% 30.09% 27.88% - - - - -
Total Cost 157,190 146,941 135,761 153,725 143,467 141,059 139,188 8.47%
-
Net Worth 158,082 138,593 151,597 149,469 145,091 118,144 121,090 19.50%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,082 138,593 151,597 149,469 145,091 118,144 121,090 19.50%
NOSH 1,976,035 1,976,035 1,976,035 1,976,035 1,976,035 1,687,777 1,729,859 9.30%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.13% 3.35% 3.54% -16.19% -18.28% -19.20% -22.22% -
ROE 3.12% 3.57% 3.18% -14.02% -14.95% -18.75% -20.25% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.21 8.78 7.43 7.08 6.69 7.01 6.58 15.94%
EPS 0.25 0.29 0.25 -1.12 -1.20 -1.31 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.08 0.08 0.07 0.07 9.33%
Adjusted Per Share Value based on latest NOSH - 1,976,035
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.37 5.03 4.66 4.38 4.01 3.92 3.77 26.67%
EPS 0.16 0.16 0.16 -0.69 -0.72 -0.73 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0523 0.0459 0.0502 0.0494 0.048 0.0391 0.0401 19.43%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.085 0.09 0.105 0.13 0.125 0.115 0.05 -
P/RPS 1.04 1.03 1.41 1.84 1.87 1.64 0.76 23.32%
P/EPS 34.02 31.51 41.27 -11.59 -10.45 -8.76 -3.53 -
EY 2.94 3.17 2.42 -8.63 -9.57 -11.41 -28.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.31 1.63 1.56 1.64 0.71 30.72%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 23/05/18 28/02/18 22/11/17 25/08/17 23/05/17 28/02/17 -
Price 0.105 0.10 0.10 0.12 0.125 0.15 0.09 -
P/RPS 1.28 1.14 1.35 1.69 1.87 2.14 1.37 -4.44%
P/EPS 42.03 35.01 39.31 -10.70 -10.45 -11.43 -6.35 -
EY 2.38 2.86 2.54 -9.35 -9.57 -8.75 -15.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.25 1.25 1.50 1.56 2.14 1.29 1.03%

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