[LUSTER] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.63%
YoY- 58.94%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 98,398 73,784 52,088 42,778 43,329 41,709 40,992 78.80%
PBT 34,037 29,998 26,574 -7,596 -6,511 -15,451 -18,854 -
Tax -2,277 -744 -456 21 16 1,261 1,587 -
NP 31,760 29,254 26,118 -7,575 -6,495 -14,190 -17,267 -
-
NP to SH 30,226 27,497 25,636 -7,575 -6,495 -14,190 -17,267 -
-
Tax Rate 6.69% 2.48% 1.72% - - - - -
Total Cost 66,638 44,530 25,970 50,353 49,824 55,899 58,259 9.32%
-
Net Worth 82,829 69,079 35,915 -29,370 -26,316 -24,415 -23,294 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 82,829 69,079 35,915 -29,370 -26,316 -24,415 -23,294 -
NOSH 1,088,012 627,999 359,155 61,189 61,200 61,039 61,302 574.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 32.28% 39.65% 50.14% -17.71% -14.99% -34.02% -42.12% -
ROE 36.49% 39.80% 71.38% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.07 11.75 14.50 69.91 70.80 68.33 66.87 -66.15%
EPS 4.01 4.38 7.14 -12.38 -10.61 -23.25 -28.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.10 -0.48 -0.43 -0.40 -0.38 -
Adjusted Per Share Value based on latest NOSH - 61,189
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.26 2.44 1.72 1.42 1.43 1.38 1.36 78.63%
EPS 1.00 0.91 0.85 -0.25 -0.21 -0.47 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 0.0229 0.0119 -0.0097 -0.0087 -0.0081 -0.0077 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.12 0.01 0.01 0.035 0.035 -
P/RPS 0.77 0.77 0.83 0.01 0.01 0.05 0.05 513.87%
P/EPS 2.49 2.06 1.68 -0.08 -0.09 -0.15 -0.12 -
EY 40.14 48.65 59.48 -1,237.96 -1,061.27 -664.21 -804.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.82 1.20 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 28/08/12 31/05/12 29/02/12 30/11/11 23/08/11 -
Price 0.115 0.12 0.10 0.14 0.01 0.01 0.035 -
P/RPS 0.88 1.02 0.69 0.20 0.01 0.01 0.05 570.76%
P/EPS 2.86 2.74 1.40 -1.13 -0.09 -0.04 -0.12 -
EY 34.91 36.49 71.38 -88.43 -1,061.27 -2,324.72 -804.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.00 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