[LUSTER] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -31.88%
YoY- 754.37%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 117,302 104,020 153,580 86,317 45,710 48,933 35,602 21.97%
PBT -2,849 3,498 10,781 42,697 -5,981 -12,192 -6,349 -12.49%
Tax -1,796 -1,414 -3,442 -1,040 -26 -26 -85 66.23%
NP -4,645 2,084 7,338 41,657 -6,008 -12,218 -6,434 -5.28%
-
NP to SH -4,705 2,018 4,200 39,314 -6,008 -12,218 -6,434 -5.08%
-
Tax Rate - 40.42% 31.93% 2.44% - - - -
Total Cost 121,947 101,936 146,241 44,660 51,718 61,151 42,037 19.41%
-
Net Worth 151,242 136,259 121,153 66,464 -24,489 -9,787 1,834 108.56%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 151,242 136,259 121,153 66,464 -24,489 -9,787 1,834 108.56%
NOSH 1,680,476 1,513,999 1,211,538 604,221 61,222 61,174 61,166 73.66%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -3.96% 2.00% 4.78% 48.26% -13.14% -24.97% -18.07% -
ROE -3.11% 1.48% 3.47% 59.15% 0.00% 0.00% -350.67% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.98 6.87 12.68 14.29 74.66 79.99 58.21 -29.76%
EPS -0.28 0.13 0.35 6.51 -9.81 -19.97 -10.52 -45.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.11 -0.40 -0.16 0.03 20.08%
Adjusted Per Share Value based on latest NOSH - 627,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.88 3.44 5.08 2.86 1.51 1.62 1.18 21.93%
EPS -0.16 0.07 0.14 1.30 -0.20 -0.40 -0.21 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0451 0.0401 0.022 -0.0081 -0.0032 0.0006 108.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 -
Price 0.08 0.11 0.095 0.09 0.035 0.035 0.01 -
P/RPS 1.15 1.60 0.75 0.63 0.05 0.04 0.02 96.40%
P/EPS -28.57 82.50 27.40 1.38 -0.36 -0.18 -0.10 156.52%
EY -3.50 1.21 3.65 72.30 -280.38 -570.67 -1,052.00 -61.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.22 0.95 0.82 0.00 0.00 0.33 17.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 -
Price 0.085 0.095 0.09 0.12 0.01 0.035 0.035 -
P/RPS 1.22 1.38 0.71 0.84 0.01 0.04 0.06 65.17%
P/EPS -30.36 71.25 25.96 1.84 -0.10 -0.18 -0.33 112.39%
EY -3.29 1.40 3.85 54.22 -981.33 -570.67 -300.57 -52.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.06 0.90 1.09 0.00 0.00 1.17 -3.58%

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