[LUSTER] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -730.23%
YoY- -1358.02%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 28,800 166,544 128,976 127,848 28,599 122,248 0 -
PBT -2,792 -5,324 -6,508 -4,648 -232 492 0 -
Tax -116 -148 -600 -76 -92 1,824 0 -
NP -2,908 -5,472 -7,108 -4,724 -324 2,316 0 -
-
NP to SH -2,908 4,796 -7,608 -4,724 -324 2,316 0 -
-
Tax Rate - - - - - -370.73% - -
Total Cost 31,708 172,016 136,084 132,572 28,923 119,932 0 -
-
Net Worth 5,498 23,857 72,800 86,015 77,626 81,060 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 5,498 23,857 72,800 86,015 77,626 81,060 0 -
NOSH 61,092 61,173 65,586 68,265 61,123 60,947 0 -
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -10.10% -3.29% -5.51% -3.70% -1.13% 1.89% 0.00% -
ROE -52.89% 20.10% -10.45% -5.49% -0.42% 2.86% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 47.14 272.25 196.65 187.28 46.79 200.58 0.00 -
EPS -4.76 -7.84 -11.60 -6.92 -0.17 3.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.39 1.11 1.26 1.27 1.33 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,265
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 0.95 5.51 4.27 4.23 0.95 4.04 0.00 -
EPS -0.10 0.16 -0.25 -0.16 -0.01 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0018 0.0079 0.0241 0.0285 0.0257 0.0268 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 0.06 0.16 0.31 0.32 1.44 1.92 0.00 -
P/RPS 0.13 0.06 0.16 0.17 3.08 0.96 0.00 -
P/EPS -1.26 2.04 -2.67 -4.62 -271.66 50.53 0.00 -
EY -79.33 49.00 -37.42 -21.63 -0.37 1.98 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.41 0.28 0.25 1.13 1.44 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 31/05/07 13/06/06 09/06/05 31/05/04 - -
Price 0.05 0.14 0.55 0.30 0.98 1.65 0.00 -
P/RPS 0.11 0.05 0.28 0.16 2.09 0.82 0.00 -
P/EPS -1.05 1.79 -4.74 -4.34 -184.88 43.42 0.00 -
EY -95.20 56.00 -21.09 -23.07 -0.54 2.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.36 0.50 0.24 0.77 1.24 0.00 -

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