[LUSTER] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.43%
YoY- 56.79%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,874 65,273 102,291 140,363 174,799 198,712 197,799 -67.85%
PBT -7,191 -21,415 -18,903 -17,654 -18,287 -26,262 -49,587 -72.30%
Tax -15 -1,000 -1,019 -1,026 -1,034 3,454 6,197 -
NP -7,206 -22,415 -19,922 -18,680 -19,321 -22,808 -43,390 -69.68%
-
NP to SH -7,206 -22,279 -20,052 -18,984 -19,456 -23,593 -43,393 -69.68%
-
Tax Rate - - - - - - - -
Total Cost 43,080 87,688 122,213 159,043 194,120 221,520 241,189 -68.18%
-
Net Worth -1,835 1,835 3,670 5,498 5,505 22,622 22,690 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth -1,835 1,835 3,670 5,498 5,505 22,622 22,690 -
NOSH 61,182 61,185 61,173 61,092 61,174 61,142 61,325 -0.15%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -20.09% -34.34% -19.48% -13.31% -11.05% -11.48% -21.94% -
ROE 0.00% -1,213.74% -546.32% -345.27% -353.38% -104.29% -191.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 58.63 106.68 167.22 229.76 285.74 325.00 322.54 -67.81%
EPS -11.78 -36.41 -32.78 -31.07 -31.80 -38.59 -70.76 -69.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.03 0.06 0.09 0.09 0.37 0.37 -
Adjusted Per Share Value based on latest NOSH - 61,092
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.19 2.16 3.38 4.64 5.78 6.57 6.54 -67.78%
EPS -0.24 -0.74 -0.66 -0.63 -0.64 -0.78 -1.44 -69.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0006 0.0006 0.0012 0.0018 0.0018 0.0075 0.0075 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 20/11/09 07/07/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.035 0.01 0.05 0.06 0.10 0.11 0.13 -
P/RPS 0.06 0.01 0.03 0.03 0.03 0.03 0.04 30.94%
P/EPS -0.30 -0.03 -0.15 -0.19 -0.31 -0.29 -0.18 40.44%
EY -336.51 -3,641.23 -655.58 -517.90 -318.04 -350.79 -544.30 -27.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.33 0.83 0.67 1.11 0.30 0.35 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 07/07/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.035 0.035 0.01 0.05 0.08 0.10 0.12 -
P/RPS 0.06 0.03 0.01 0.02 0.03 0.03 0.04 30.94%
P/EPS -0.30 -0.10 -0.03 -0.16 -0.25 -0.26 -0.17 45.88%
EY -336.51 -1,040.35 -3,277.92 -621.48 -397.55 -385.87 -589.66 -31.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 0.17 0.56 0.89 0.27 0.32 -

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