[LUSTER] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -22.59%
YoY- 53.47%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,126 45,872 41,389 37,707 35,874 65,273 102,291 -42.82%
PBT -20,109 -11,573 -8,950 -8,841 -7,191 -21,415 -18,903 4.19%
Tax 1,261 29 -297 7 -15 -1,000 -1,019 -
NP -18,848 -11,544 -9,247 -8,834 -7,206 -22,415 -19,922 -3.61%
-
NP to SH -18,848 -11,544 -9,247 -8,834 -7,206 -22,279 -20,052 -4.03%
-
Tax Rate - - - - - - - -
Total Cost 62,974 57,416 50,636 46,541 43,080 87,688 122,213 -35.64%
-
Net Worth -19,575 -9,795 -5,512 -3,058 -1,835 1,835 3,670 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -19,575 -9,795 -5,512 -3,058 -1,835 1,835 3,670 -
NOSH 61,174 61,221 61,250 61,168 61,182 61,185 61,173 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -42.71% -25.17% -22.34% -23.43% -20.09% -34.34% -19.48% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -1,213.74% -546.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 72.13 74.93 67.57 61.64 58.63 106.68 167.22 -42.82%
EPS -30.81 -18.86 -15.10 -14.44 -11.78 -36.41 -32.78 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.32 -0.16 -0.09 -0.05 -0.03 0.03 0.06 -
Adjusted Per Share Value based on latest NOSH - 61,168
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 1.51 1.57 1.42 1.29 1.23 2.24 3.51 -42.92%
EPS -0.65 -0.40 -0.32 -0.30 -0.25 -0.76 -0.69 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0067 -0.0034 -0.0019 -0.001 -0.0006 0.0006 0.0013 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 20/11/09 07/07/09 30/06/09 -
Price 0.035 0.035 0.035 0.035 0.035 0.01 0.05 -
P/RPS 0.05 0.05 0.05 0.06 0.06 0.01 0.03 40.44%
P/EPS -0.11 -0.19 -0.23 -0.24 -0.30 -0.03 -0.15 -18.63%
EY -880.29 -538.75 -431.35 -412.63 -336.51 -3,641.23 -655.58 21.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.33 0.83 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 30/11/10 01/09/10 31/05/10 25/02/10 20/11/09 07/07/09 -
Price 0.035 0.035 0.035 0.035 0.035 0.035 0.01 -
P/RPS 0.05 0.05 0.05 0.06 0.06 0.03 0.01 191.54%
P/EPS -0.11 -0.19 -0.23 -0.24 -0.30 -0.10 -0.03 137.22%
EY -880.29 -538.75 -431.35 -412.63 -336.51 -1,040.35 -3,277.92 -58.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.17 0.17 -

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