[LUSTER] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 27.48%
YoY- -151.91%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 128,236 113,428 120,602 106,008 145,348 57,752 40,234 21.29%
PBT 8,560 2,290 -3,284 -1,286 10,098 59,650 -6,520 -
Tax -1,390 -1,370 -852 -700 -3,696 -970 -26 93.97%
NP 7,170 920 -4,136 -1,986 6,402 58,680 -6,546 -
-
NP to SH 6,996 1,342 -4,136 -1,578 3,040 57,716 -6,546 -
-
Tax Rate 16.24% 59.83% - - 36.60% 1.63% - -
Total Cost 121,066 112,508 124,738 107,994 138,946 -928 46,780 17.15%
-
Net Worth 145,091 150,975 159,076 118,350 116,923 35,937 -23,247 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 145,091 150,975 159,076 118,350 116,923 35,937 -23,247 -
NOSH 1,976,035 1,677,500 1,590,769 1,315,000 1,169,230 359,377 61,177 78.36%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.59% 0.81% -3.43% -1.87% 4.40% 101.61% -16.27% -
ROE 4.82% 0.89% -2.60% -1.33% 2.60% 160.60% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.07 6.76 7.58 8.06 12.43 16.07 65.77 -31.02%
EPS 0.38 0.08 -0.26 -0.12 0.26 16.06 -10.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.10 0.09 0.10 0.10 -0.38 -
Adjusted Per Share Value based on latest NOSH - 1,225,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.24 3.75 3.99 3.51 4.81 1.91 1.33 21.29%
EPS 0.23 0.04 -0.14 -0.05 0.10 1.91 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.0499 0.0526 0.0392 0.0387 0.0119 -0.0077 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.125 0.075 0.08 0.10 0.12 0.12 0.035 -
P/RPS 1.77 1.11 1.06 1.24 0.97 0.75 0.05 81.10%
P/EPS 32.40 93.75 -30.77 -83.33 46.15 0.75 -0.33 -
EY 3.09 1.07 -3.25 -1.20 2.17 133.83 -305.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.83 0.80 1.11 1.20 1.20 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 29/08/16 20/08/15 22/08/14 30/08/13 28/08/12 23/08/11 -
Price 0.125 0.07 0.08 0.12 0.095 0.10 0.035 -
P/RPS 1.77 1.04 1.06 1.49 0.76 0.62 0.05 81.10%
P/EPS 32.40 87.50 -30.77 -100.00 36.54 0.62 -0.33 -
EY 3.09 1.14 -3.25 -1.00 2.74 160.60 -305.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.78 0.80 1.33 0.95 1.00 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