[LUSTER] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2362.16%
YoY- -848.86%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 35,874 174,799 177,289 168,806 143,558 130,992 145,305 -20.77%
PBT -7,191 -18,286 -50,508 -4,610 -1,865 382 14,405 -
Tax -15 -1,034 5,757 -1,118 900 685 -2,873 -58.31%
NP -7,206 -19,320 -44,751 -5,728 -965 1,067 11,532 -
-
NP to SH -7,206 -19,455 -44,640 -5,399 -569 1,067 11,532 -
-
Tax Rate - - - - - -179.32% 19.94% -
Total Cost 43,080 194,119 222,040 174,534 144,523 129,925 133,773 -17.19%
-
Net Worth -1,835 5,506 23,861 68,558 77,702 48,238 70,614 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 368 - -
Div Payout % - - - - - 34.51% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth -1,835 5,506 23,861 68,558 77,702 48,238 70,614 -
NOSH 61,171 61,179 61,184 61,213 61,182 36,823 53,093 2.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -20.09% -11.05% -25.24% -3.39% -0.67% 0.81% 7.94% -
ROE 0.00% -353.33% -187.08% -7.88% -0.73% 2.21% 16.33% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.64 285.72 289.76 275.77 234.64 355.73 273.68 -22.62%
EPS -11.78 -31.80 -72.96 -8.82 -0.93 1.75 21.72 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS -0.03 0.09 0.39 1.12 1.27 1.31 1.33 -
Adjusted Per Share Value based on latest NOSH - 61,151
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.23 5.99 6.08 5.79 4.92 4.49 4.98 -20.77%
EPS -0.25 -0.67 -1.53 -0.19 -0.02 0.04 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS -0.0006 0.0019 0.0082 0.0235 0.0266 0.0165 0.0242 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 20/11/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.035 0.10 0.08 0.31 0.35 1.55 1.88 -
P/RPS 0.06 0.03 0.03 0.11 0.15 0.44 0.69 -33.41%
P/EPS -0.30 -0.31 -0.11 -3.51 -37.63 53.49 8.66 -
EY -336.57 -318.00 -912.00 -28.45 -2.66 1.87 11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 0.00 1.11 0.21 0.28 0.28 1.18 1.41 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 01/04/05 25/02/04 -
Price 0.035 0.08 0.06 0.34 0.37 1.44 1.94 -
P/RPS 0.06 0.03 0.02 0.12 0.16 0.40 0.71 -33.73%
P/EPS -0.30 -0.25 -0.08 -3.85 -39.78 49.70 8.93 -
EY -336.57 -397.50 -1,216.00 -25.94 -2.51 2.01 11.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.69 0.00 -
P/NAPS 0.00 0.89 0.15 0.30 0.29 1.10 1.46 -

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