[LUSTER] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -15.67%
YoY- -489.61%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 177,290 162,191 158,931 169,089 168,807 146,810 159,013 7.50%
PBT -50,508 -30,437 -6,975 -5,076 -4,611 -5,288 -4,311 413.54%
Tax 5,757 1,471 -1,527 -1,248 -1,117 779 1,006 218.92%
NP -44,751 -28,966 -8,502 -6,324 -5,728 -4,509 -3,305 465.40%
-
NP to SH -44,641 -28,628 -8,561 -6,244 -5,398 -3,633 -2,354 607.33%
-
Tax Rate - - - - - - - -
Total Cost 222,041 191,157 167,433 175,413 174,535 151,319 162,318 23.15%
-
Net Worth 23,859 46,502 66,197 72,800 68,489 77,934 77,852 -54.44%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 23,859 46,502 66,197 72,800 68,489 77,934 77,852 -54.44%
NOSH 61,178 61,187 61,294 65,586 61,151 60,886 61,300 -0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -25.24% -17.86% -5.35% -3.74% -3.39% -3.07% -2.08% -
ROE -187.10% -61.56% -12.93% -8.58% -7.88% -4.66% -3.02% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 289.79 265.07 259.29 257.81 276.05 241.12 259.40 7.64%
EPS -72.97 -46.79 -13.97 -9.52 -8.83 -5.97 -3.84 608.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.76 1.08 1.11 1.12 1.28 1.27 -54.38%
Adjusted Per Share Value based on latest NOSH - 65,586
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.87 5.37 5.26 5.59 5.58 4.86 5.26 7.56%
EPS -1.48 -0.95 -0.28 -0.21 -0.18 -0.12 -0.08 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0154 0.0219 0.0241 0.0227 0.0258 0.0258 -54.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.08 0.66 0.87 0.31 0.31 0.26 0.30 -
P/RPS 0.03 0.25 0.34 0.12 0.11 0.11 0.12 -60.21%
P/EPS -0.11 -1.41 -6.23 -3.26 -3.51 -4.36 -7.81 -94.12%
EY -912.10 -70.89 -16.05 -30.71 -28.48 -22.95 -12.80 1605.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.87 0.81 0.28 0.28 0.20 0.24 -8.49%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 30/11/06 11/09/06 -
Price 0.06 0.37 0.69 0.55 0.34 0.33 0.26 -
P/RPS 0.02 0.14 0.27 0.21 0.12 0.14 0.10 -65.70%
P/EPS -0.08 -0.79 -4.94 -5.78 -3.85 -5.53 -6.77 -94.76%
EY -1,216.13 -126.45 -20.24 -17.31 -25.96 -18.08 -14.77 1777.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.49 0.64 0.50 0.30 0.26 0.20 -17.40%

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