[LUSTER] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.22%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 104,020 153,580 86,317 45,710 48,933 35,602 181,637 -8.86%
PBT 3,498 10,781 42,697 -5,981 -12,192 -6,349 -2,176 -
Tax -1,414 -3,442 -1,040 -26 -26 -85 -130 48.82%
NP 2,084 7,338 41,657 -6,008 -12,218 -6,434 -2,306 -
-
NP to SH 2,018 4,200 39,314 -6,008 -12,218 -6,434 -2,668 -
-
Tax Rate 40.42% 31.93% 2.44% - - - - -
Total Cost 101,936 146,241 44,660 51,718 61,151 42,037 183,943 -9.36%
-
Net Worth 136,259 121,153 66,464 -24,489 -9,787 1,834 22,641 34.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 136,259 121,153 66,464 -24,489 -9,787 1,834 22,641 34.85%
NOSH 1,513,999 1,211,538 604,221 61,222 61,174 61,166 61,192 70.66%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.00% 4.78% 48.26% -13.14% -24.97% -18.07% -1.27% -
ROE 1.48% 3.47% 59.15% 0.00% 0.00% -350.67% -11.78% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.87 12.68 14.29 74.66 79.99 58.21 296.83 -46.60%
EPS 0.13 0.35 6.51 -9.81 -19.97 -10.52 -4.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 -0.40 -0.16 0.03 0.37 -20.98%
Adjusted Per Share Value based on latest NOSH - 61,039
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.44 5.08 2.86 1.51 1.62 1.18 6.01 -8.87%
EPS 0.07 0.14 1.30 -0.20 -0.40 -0.21 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0401 0.022 -0.0081 -0.0032 0.0006 0.0075 34.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 -
Price 0.11 0.095 0.09 0.035 0.035 0.01 0.11 -
P/RPS 1.60 0.75 0.63 0.05 0.04 0.02 0.04 84.87%
P/EPS 82.50 27.40 1.38 -0.36 -0.18 -0.10 -2.52 -
EY 1.21 3.65 72.30 -280.38 -570.67 -1,052.00 -39.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.95 0.82 0.00 0.00 0.33 0.30 26.32%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 -
Price 0.095 0.09 0.12 0.01 0.035 0.035 0.10 -
P/RPS 1.38 0.71 0.84 0.01 0.04 0.06 0.03 89.23%
P/EPS 71.25 25.96 1.84 -0.10 -0.18 -0.33 -2.29 -
EY 1.40 3.85 54.22 -981.33 -570.67 -300.57 -43.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.90 1.09 0.00 0.00 1.17 0.27 25.58%

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