[LUSTER] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.72%
YoY- -223.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 118,616 35,828 38,032 36,132 28,800 166,544 128,976 -1.38%
PBT 6,604 -12,140 -7,800 -9,392 -2,792 -5,324 -6,508 -
Tax -2,644 0 -20 -28 -116 -148 -600 28.01%
NP 3,960 -12,140 -7,820 -9,420 -2,908 -5,472 -7,108 -
-
NP to SH 2,004 -12,140 -7,820 -9,420 -2,908 4,796 -7,608 -
-
Tax Rate 40.04% - - - - - - -
Total Cost 114,656 47,968 45,852 45,552 31,708 172,016 136,084 -2.81%
-
Net Worth 100,199 -29,370 -21,382 -3,058 5,498 23,857 72,800 5.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 100,199 -29,370 -21,382 -3,058 5,498 23,857 72,800 5.46%
NOSH 1,001,999 61,189 61,093 61,168 61,092 61,173 65,586 57.45%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.34% -33.88% -20.56% -26.07% -10.10% -3.29% -5.51% -
ROE 2.00% 0.00% 0.00% 0.00% -52.89% 20.10% -10.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 11.84 58.55 62.25 59.07 47.14 272.25 196.65 -37.36%
EPS 0.20 -19.84 -12.80 -15.40 -4.76 -7.84 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 -0.48 -0.35 -0.05 0.09 0.39 1.11 -33.02%
Adjusted Per Share Value based on latest NOSH - 61,168
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.07 1.23 1.30 1.24 0.99 5.71 4.42 -1.36%
EPS 0.07 -0.42 -0.27 -0.32 -0.10 0.16 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0344 -0.0101 -0.0073 -0.001 0.0019 0.0082 0.025 5.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.10 0.01 0.035 0.035 0.06 0.16 0.31 -
P/RPS 0.84 0.02 0.06 0.06 0.13 0.06 0.16 31.80%
P/EPS 50.00 -0.05 -0.27 -0.23 -1.26 2.04 -2.67 -
EY 2.00 -1,984.00 -365.71 -440.00 -79.33 49.00 -37.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.00 0.00 0.67 0.41 0.28 23.61%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.215 0.14 0.035 0.035 0.05 0.14 0.55 -
P/RPS 1.82 0.24 0.06 0.06 0.11 0.05 0.28 36.57%
P/EPS 107.50 -0.71 -0.27 -0.23 -1.05 1.79 -4.74 -
EY 0.93 -141.71 -365.71 -440.00 -95.20 56.00 -21.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 0.00 0.00 0.00 0.56 0.36 0.50 27.49%

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