[LUSTER] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.57%
YoY- -603.68%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 174,799 198,712 197,799 186,682 177,290 162,191 158,931 6.51%
PBT -18,287 -26,262 -49,587 -50,212 -50,508 -30,437 -6,975 89.58%
Tax -1,034 3,454 6,197 5,870 5,757 1,471 -1,527 -22.79%
NP -19,321 -22,808 -43,390 -44,342 -44,751 -28,966 -8,502 72.42%
-
NP to SH -19,456 -23,593 -43,393 -43,938 -44,641 -28,628 -8,561 72.42%
-
Tax Rate - - - - - - - -
Total Cost 194,120 221,520 241,189 231,024 222,041 191,157 167,433 10.31%
-
Net Worth 5,505 22,622 22,690 23,857 23,859 46,502 66,197 -80.80%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 5,505 22,622 22,690 23,857 23,859 46,502 66,197 -80.80%
NOSH 61,174 61,142 61,325 61,173 61,178 61,187 61,294 -0.12%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -11.05% -11.48% -21.94% -23.75% -25.24% -17.86% -5.35% -
ROE -353.38% -104.29% -191.24% -184.17% -187.10% -61.56% -12.93% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 285.74 325.00 322.54 305.17 289.79 265.07 259.29 6.65%
EPS -31.80 -38.59 -70.76 -71.83 -72.97 -46.79 -13.97 72.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.37 0.37 0.39 0.39 0.76 1.08 -80.77%
Adjusted Per Share Value based on latest NOSH - 61,173
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.78 6.57 6.54 6.18 5.87 5.37 5.26 6.45%
EPS -0.64 -0.78 -1.44 -1.45 -1.48 -0.95 -0.28 73.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0018 0.0075 0.0075 0.0079 0.0079 0.0154 0.0219 -80.95%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.11 0.13 0.16 0.08 0.66 0.87 -
P/RPS 0.03 0.03 0.04 0.05 0.03 0.25 0.34 -80.03%
P/EPS -0.31 -0.29 -0.18 -0.22 -0.11 -1.41 -6.23 -86.34%
EY -318.04 -350.79 -544.30 -448.91 -912.10 -70.89 -16.05 625.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.30 0.35 0.41 0.21 0.87 0.81 23.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.08 0.10 0.12 0.14 0.06 0.37 0.69 -
P/RPS 0.03 0.03 0.04 0.05 0.02 0.14 0.27 -76.73%
P/EPS -0.25 -0.26 -0.17 -0.19 -0.08 -0.79 -4.94 -86.19%
EY -397.55 -385.87 -589.66 -513.04 -1,216.13 -126.45 -20.24 621.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.27 0.32 0.36 0.15 0.49 0.64 24.46%

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