[LUSTER] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 16.29%
YoY- 32.57%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 106,008 145,348 57,752 40,234 46,502 35,472 180,488 -8.48%
PBT -1,286 10,098 59,650 -6,520 -9,030 -5,512 -4,280 -18.15%
Tax -700 -3,696 -970 -26 -678 -114 -144 30.13%
NP -1,986 6,402 58,680 -6,546 -9,708 -5,626 -4,424 -12.49%
-
NP to SH -1,578 3,040 57,716 -6,546 -9,708 -5,626 -4,432 -15.80%
-
Tax Rate - 36.60% 1.63% - - - - -
Total Cost 107,994 138,946 -928 46,780 56,210 41,098 184,912 -8.56%
-
Net Worth 118,350 116,923 35,937 -23,247 -5,508 3,669 22,649 31.71%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 118,350 116,923 35,937 -23,247 -5,508 3,669 22,649 31.71%
NOSH 1,315,000 1,169,230 359,377 61,177 61,210 61,152 61,215 66.69%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -1.87% 4.40% 101.61% -16.27% -20.88% -15.86% -2.45% -
ROE -1.33% 2.60% 160.60% 0.00% 0.00% -153.33% -19.57% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.06 12.43 16.07 65.77 75.97 58.01 294.84 -45.09%
EPS -0.12 0.26 16.06 -10.70 -15.86 -9.20 -7.24 -49.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 -0.38 -0.09 0.06 0.37 -20.98%
Adjusted Per Share Value based on latest NOSH - 61,302
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.64 4.98 1.98 1.38 1.59 1.22 6.19 -8.46%
EPS -0.05 0.10 1.98 -0.22 -0.33 -0.19 -0.15 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0406 0.0401 0.0123 -0.008 -0.0019 0.0013 0.0078 31.62%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.10 0.12 0.12 0.035 0.035 0.05 0.13 -
P/RPS 1.24 0.97 0.75 0.05 0.05 0.09 0.04 77.19%
P/EPS -83.33 46.15 0.75 -0.33 -0.22 -0.54 -1.80 89.43%
EY -1.20 2.17 133.83 -305.71 -453.14 -184.00 -55.69 -47.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.20 0.00 0.00 0.83 0.35 21.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 30/08/13 28/08/12 23/08/11 01/09/10 07/07/09 29/08/08 -
Price 0.12 0.095 0.10 0.035 0.035 0.01 0.12 -
P/RPS 1.49 0.76 0.62 0.05 0.05 0.02 0.04 82.69%
P/EPS -100.00 36.54 0.62 -0.33 -0.22 -0.11 -1.66 97.93%
EY -1.00 2.74 160.60 -305.71 -453.14 -920.00 -60.33 -49.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.95 1.00 0.00 0.00 0.17 0.32 26.78%

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