[LUSTER] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -48.58%
YoY- -1550.76%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 162,191 158,931 169,089 168,807 146,810 159,013 146,921 6.80%
PBT -30,437 -6,975 -5,076 -4,611 -5,288 -4,311 -2,775 392.93%
Tax 1,471 -1,527 -1,248 -1,117 779 1,006 974 31.60%
NP -28,966 -8,502 -6,324 -5,728 -4,509 -3,305 -1,801 536.08%
-
NP to SH -28,628 -8,561 -6,244 -5,398 -3,633 -2,354 -1,059 798.92%
-
Tax Rate - - - - - - - -
Total Cost 191,157 167,433 175,413 174,535 151,319 162,318 148,722 18.19%
-
Net Worth 46,502 66,197 72,800 68,489 77,934 77,852 86,015 -33.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 46,502 66,197 72,800 68,489 77,934 77,852 86,015 -33.61%
NOSH 61,187 61,294 65,586 61,151 60,886 61,300 68,265 -7.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -17.86% -5.35% -3.74% -3.39% -3.07% -2.08% -1.23% -
ROE -61.56% -12.93% -8.58% -7.88% -4.66% -3.02% -1.23% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 265.07 259.29 257.81 276.05 241.12 259.40 215.22 14.88%
EPS -46.79 -13.97 -9.52 -8.83 -5.97 -3.84 -1.55 867.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 1.08 1.11 1.12 1.28 1.27 1.26 -28.58%
Adjusted Per Share Value based on latest NOSH - 61,151
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.37 5.26 5.59 5.58 4.86 5.26 4.86 6.87%
EPS -0.95 -0.28 -0.21 -0.18 -0.12 -0.08 -0.04 724.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.0219 0.0241 0.0227 0.0258 0.0258 0.0285 -33.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.66 0.87 0.31 0.31 0.26 0.30 0.32 -
P/RPS 0.25 0.34 0.12 0.11 0.11 0.12 0.15 40.52%
P/EPS -1.41 -6.23 -3.26 -3.51 -4.36 -7.81 -20.63 -83.25%
EY -70.89 -16.05 -30.71 -28.48 -22.95 -12.80 -4.85 496.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.28 0.28 0.20 0.24 0.25 129.46%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 11/09/06 13/06/06 -
Price 0.37 0.69 0.55 0.34 0.33 0.26 0.30 -
P/RPS 0.14 0.27 0.21 0.12 0.14 0.10 0.14 0.00%
P/EPS -0.79 -4.94 -5.78 -3.85 -5.53 -6.77 -19.34 -88.11%
EY -126.45 -20.24 -17.31 -25.96 -18.08 -14.77 -5.17 740.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.64 0.50 0.30 0.26 0.20 0.24 60.86%

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