[LUSTER] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 54.23%
YoY- 65.54%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 73,784 52,088 42,778 43,329 41,709 40,992 44,601 39.74%
PBT 29,998 26,574 -7,596 -6,511 -15,451 -18,854 -19,711 -
Tax -744 -456 21 16 1,261 1,587 1,263 -
NP 29,254 26,118 -7,575 -6,495 -14,190 -17,267 -18,448 -
-
NP to SH 27,497 25,636 -7,575 -6,495 -14,190 -17,267 -18,448 -
-
Tax Rate 2.48% 1.72% - - - - - -
Total Cost 44,530 25,970 50,353 49,824 55,899 58,259 63,049 -20.64%
-
Net Worth 69,079 35,915 -29,370 -26,316 -24,415 -23,294 -21,382 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 69,079 35,915 -29,370 -26,316 -24,415 -23,294 -21,382 -
NOSH 627,999 359,155 61,189 61,200 61,039 61,302 61,093 370.76%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 39.65% 50.14% -17.71% -14.99% -34.02% -42.12% -41.36% -
ROE 39.80% 71.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 11.75 14.50 69.91 70.80 68.33 66.87 73.00 -70.31%
EPS 4.38 7.14 -12.38 -10.61 -23.25 -28.17 -30.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.10 -0.48 -0.43 -0.40 -0.38 -0.35 -
Adjusted Per Share Value based on latest NOSH - 61,200
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.53 1.79 1.47 1.49 1.43 1.41 1.53 39.70%
EPS 0.94 0.88 -0.26 -0.22 -0.49 -0.59 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.0123 -0.0101 -0.009 -0.0084 -0.008 -0.0073 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.09 0.12 0.01 0.01 0.035 0.035 0.035 -
P/RPS 0.77 0.83 0.01 0.01 0.05 0.05 0.05 515.91%
P/EPS 2.06 1.68 -0.08 -0.09 -0.15 -0.12 -0.12 -
EY 48.65 59.48 -1,237.96 -1,061.27 -664.21 -804.77 -862.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.20 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 31/05/11 -
Price 0.12 0.10 0.14 0.01 0.01 0.035 0.035 -
P/RPS 1.02 0.69 0.20 0.01 0.01 0.05 0.05 642.50%
P/EPS 2.74 1.40 -1.13 -0.09 -0.04 -0.12 -0.12 -
EY 36.49 71.38 -88.43 -1,061.27 -2,324.72 -804.77 -862.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 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