[LUSTER] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -158.59%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 168,806 143,558 130,992 130,992 145,305 0 3.81%
PBT -4,610 -1,865 382 382 14,405 0 -
Tax -1,118 900 685 685 -2,873 0 -21.00%
NP -5,728 -965 1,067 1,067 11,532 0 -
-
NP to SH -5,399 -569 1,067 1,067 11,532 0 -
-
Tax Rate - - -179.32% -179.32% 19.94% - -
Total Cost 174,534 144,523 129,925 129,925 133,773 0 6.87%
-
Net Worth 68,558 77,702 80,071 80,071 70,614 0 -0.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 611 611 - - -
Div Payout % - - 57.29% 57.29% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 68,558 77,702 80,071 80,071 70,614 0 -0.73%
NOSH 61,213 61,182 61,123 61,123 53,093 0 3.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -3.39% -0.67% 0.81% 0.81% 7.94% 0.00% -
ROE -7.88% -0.73% 1.33% 1.33% 16.33% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 275.77 234.64 214.31 214.31 273.68 0.00 0.19%
EPS -8.82 -0.93 1.75 1.75 21.72 0.00 -
DPS 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 1.12 1.27 1.31 1.31 1.33 11.50 -4.20%
Adjusted Per Share Value based on latest NOSH - 183,119
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 5.79 4.92 4.49 4.49 4.98 0.00 3.83%
EPS -0.19 -0.02 0.04 0.04 0.40 0.00 -
DPS 0.00 0.00 0.02 0.02 0.00 0.00 -
NAPS 0.0235 0.0266 0.0275 0.0275 0.0242 11.50 -0.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/04 31/12/03 - -
Price 0.31 0.35 1.55 1.55 1.88 0.00 -
P/RPS 0.11 0.15 0.72 0.72 0.69 0.00 -36.79%
P/EPS -3.51 -37.63 88.79 88.79 8.66 0.00 -
EY -28.45 -2.66 1.13 1.13 11.55 0.00 -
DY 0.00 0.00 0.65 0.65 0.00 0.00 -
P/NAPS 0.28 0.28 1.18 1.18 1.41 0.00 -33.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 28/02/06 09/06/05 09/06/05 25/02/04 - -
Price 0.34 0.37 0.98 0.98 1.94 0.00 -
P/RPS 0.12 0.16 0.46 0.46 0.71 0.00 -35.86%
P/EPS -3.85 -39.78 56.14 56.14 8.93 0.00 -
EY -25.94 -2.51 1.78 1.78 11.20 0.00 -
DY 0.00 0.00 1.02 1.02 0.00 0.00 -
P/NAPS 0.30 0.29 0.75 0.75 1.46 0.00 -32.65%

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