[LUSTER] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 90.76%
YoY- -50.74%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 139,470 159,222 128,312 131,066 112,876 0 -
PBT -6,864 -1,392 3,540 3,386 9,596 0 -
Tax -1,024 -206 -414 1,032 -628 0 -
NP -7,888 -1,598 3,126 4,418 8,968 0 -
-
NP to SH -7,672 -604 3,010 4,418 8,968 0 -
-
Tax Rate - - 11.69% -30.48% 6.54% - -
Total Cost 147,358 160,820 125,186 126,648 103,908 0 -
-
Net Worth 66,074 78,273 71,579 82,534 58,659 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 66,074 78,273 71,579 82,534 58,659 0 -
NOSH 61,180 61,632 61,178 60,686 49,711 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -5.66% -1.00% 2.44% 3.37% 7.95% 0.00% -
ROE -11.61% -0.77% 4.21% 5.35% 15.29% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 227.97 258.34 209.73 215.97 227.06 0.00 -
EPS -12.54 -0.98 4.94 7.28 18.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.27 1.17 1.36 1.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 60,594
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.78 5.46 4.40 4.49 3.87 0.00 -
EPS -0.26 -0.02 0.10 0.15 0.31 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0227 0.0268 0.0245 0.0283 0.0201 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - -
Price 0.87 0.30 0.88 1.68 0.00 0.00 -
P/RPS 0.38 0.12 0.42 0.78 0.00 0.00 -
P/EPS -6.94 -30.61 17.89 23.08 0.00 0.00 -
EY -14.41 -3.27 5.59 4.33 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.24 0.75 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/08/07 11/09/06 30/08/05 27/08/04 08/09/03 - -
Price 0.69 0.26 0.82 1.63 0.00 0.00 -
P/RPS 0.30 0.10 0.39 0.75 0.00 0.00 -
P/EPS -5.50 -26.53 16.67 22.39 0.00 0.00 -
EY -18.17 -3.77 6.00 4.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.20 0.70 1.20 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