[LUSTER] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -93.37%
YoY- 116.51%
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 100,628 120,220 105,148 118,616 35,828 38,032 36,132 18.59%
PBT -3,172 -7,924 -2,816 6,604 -12,140 -7,800 -9,392 -16.53%
Tax -860 -552 -868 -2,644 0 -20 -28 76.87%
NP -4,032 -8,476 -3,684 3,960 -12,140 -7,820 -9,420 -13.17%
-
NP to SH -3,396 -8,476 -2,176 2,004 -12,140 -7,820 -9,420 -15.62%
-
Tax Rate - - - 40.04% - - - -
Total Cost 104,660 128,696 108,832 114,656 47,968 45,852 45,552 14.85%
-
Net Worth 127,350 146,700 136,000 100,199 -29,370 -21,382 -3,058 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 127,350 146,700 136,000 100,199 -29,370 -21,382 -3,058 -
NOSH 1,415,000 1,630,000 1,360,000 1,001,999 61,189 61,093 61,168 68.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -4.01% -7.05% -3.50% 3.34% -33.88% -20.56% -26.07% -
ROE -2.67% -5.78% -1.60% 2.00% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.11 7.38 7.73 11.84 58.55 62.25 59.07 -29.71%
EPS -0.24 -0.52 -0.16 0.20 -19.84 -12.80 -15.40 -49.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 -0.48 -0.35 -0.05 -
Adjusted Per Share Value based on latest NOSH - 1,001,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3.33 3.98 3.48 3.92 1.19 1.26 1.20 18.52%
EPS -0.11 -0.28 -0.07 0.07 -0.40 -0.26 -0.31 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0485 0.045 0.0331 -0.0097 -0.0071 -0.001 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.07 0.09 0.10 0.10 0.01 0.035 0.035 -
P/RPS 0.98 1.22 1.29 0.84 0.02 0.06 0.06 59.21%
P/EPS -29.17 -17.31 -62.50 50.00 -0.05 -0.27 -0.23 123.98%
EY -3.43 -5.78 -1.60 2.00 -1,984.00 -365.71 -440.00 -55.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.00 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 29/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.065 0.09 0.105 0.215 0.14 0.035 0.035 -
P/RPS 0.91 1.22 1.36 1.82 0.24 0.06 0.06 57.26%
P/EPS -27.08 -17.31 -65.63 107.50 -0.71 -0.27 -0.23 121.22%
EY -3.69 -5.78 -1.52 0.93 -141.71 -365.71 -440.00 -54.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.00 1.05 2.15 0.00 0.00 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