[LUSTER] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -14.37%
YoY- -141.18%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,317 45,710 48,933 35,602 181,637 153,074 161,894 -9.94%
PBT 42,697 -5,981 -12,192 -6,349 -2,176 -34,425 -69 -
Tax -1,040 -26 -26 -85 -130 2,940 -512 12.52%
NP 41,657 -6,008 -12,218 -6,434 -2,306 -31,485 -581 -
-
NP to SH 39,314 -6,008 -12,218 -6,434 -2,668 -30,653 238 134.05%
-
Tax Rate 2.44% - - - - - - -
Total Cost 44,660 51,718 61,151 42,037 183,943 184,559 162,475 -19.34%
-
Net Worth 66,464 -24,489 -9,787 1,834 22,641 46,493 79,006 -2.83%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 66,464 -24,489 -9,787 1,834 22,641 46,493 79,006 -2.83%
NOSH 604,221 61,222 61,174 61,166 61,192 61,176 61,723 46.20%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 48.26% -13.14% -24.97% -18.07% -1.27% -20.57% -0.36% -
ROE 59.15% 0.00% 0.00% -350.67% -11.78% -65.93% 0.30% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.29 74.66 79.99 58.21 296.83 250.22 262.29 -38.40%
EPS 6.51 -9.81 -19.97 -10.52 -4.36 -50.11 0.39 59.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 -0.40 -0.16 0.03 0.37 0.76 1.28 -33.54%
Adjusted Per Share Value based on latest NOSH - 61,185
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.96 1.57 1.68 1.22 6.23 5.25 5.55 -9.93%
EPS 1.35 -0.21 -0.42 -0.22 -0.09 -1.05 0.01 126.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0228 -0.0084 -0.0034 0.0006 0.0078 0.0159 0.0271 -2.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.035 0.035 0.01 0.11 0.66 0.26 -
P/RPS 0.63 0.05 0.04 0.02 0.04 0.26 0.10 35.86%
P/EPS 1.38 -0.36 -0.18 -0.10 -2.52 -1.32 67.24 -47.64%
EY 72.30 -280.38 -570.67 -1,052.00 -39.64 -75.92 1.49 90.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 0.33 0.30 0.87 0.20 26.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.12 0.01 0.035 0.035 0.10 0.37 0.33 -
P/RPS 0.84 0.01 0.04 0.06 0.03 0.15 0.13 36.43%
P/EPS 1.84 -0.10 -0.18 -0.33 -2.29 -0.74 85.34 -47.21%
EY 54.22 -981.33 -570.67 -300.57 -43.60 -135.42 1.17 89.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.00 1.17 0.27 0.49 0.26 26.95%

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