[LUSTER] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 139.51%
YoY- -94.52%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 35,602 181,637 153,074 161,894 157,560 137,689 136,589 -20.05%
PBT -6,349 -2,176 -34,425 -69 4,521 3,766 11,902 -
Tax -85 -130 2,940 -512 -349 856 -954 -33.14%
NP -6,434 -2,306 -31,485 -581 4,172 4,622 10,948 -
-
NP to SH -6,434 -2,668 -30,653 238 4,353 4,622 10,948 -
-
Tax Rate - - - - 7.72% -22.73% 8.02% -
Total Cost 42,037 183,943 184,559 162,475 153,388 133,066 125,641 -16.66%
-
Net Worth 1,834 22,641 46,493 79,006 72,759 83,183 64,172 -44.67%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,834 22,641 46,493 79,006 72,759 83,183 64,172 -44.67%
NOSH 61,166 61,192 61,176 61,723 61,142 60,718 50,529 3.23%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -18.07% -1.27% -20.57% -0.36% 2.65% 3.36% 8.02% -
ROE -350.67% -11.78% -65.93% 0.30% 5.98% 5.56% 17.06% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.21 296.83 250.22 262.29 257.69 226.77 270.32 -22.56%
EPS -10.52 -4.36 -50.11 0.39 7.12 7.61 21.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.37 0.76 1.28 1.19 1.37 1.27 -46.40%
Adjusted Per Share Value based on latest NOSH - 60,886
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.22 6.23 5.25 5.55 5.40 4.72 4.68 -20.05%
EPS -0.22 -0.09 -1.05 0.01 0.15 0.16 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0006 0.0078 0.0159 0.0271 0.0249 0.0285 0.022 -45.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 07/07/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.01 0.11 0.66 0.26 0.62 1.67 1.69 -
P/RPS 0.02 0.04 0.26 0.10 0.24 0.74 0.63 -43.69%
P/EPS -0.10 -2.52 -1.32 67.24 8.71 21.94 7.80 -
EY -1,052.00 -39.64 -75.92 1.49 11.48 4.56 12.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.87 0.20 0.52 1.22 1.33 -20.71%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 21/11/03 -
Price 0.035 0.10 0.37 0.33 0.54 1.55 1.84 -
P/RPS 0.06 0.03 0.15 0.13 0.21 0.68 0.68 -33.25%
P/EPS -0.33 -2.29 -0.74 85.34 7.58 20.36 8.49 -
EY -300.57 -43.60 -135.42 1.17 13.19 4.91 11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.27 0.49 0.26 0.45 1.13 1.45 -3.50%

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