[LUSTER] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1621.72%
YoY- -289.52%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 163,620 118,452 100,628 120,220 105,148 118,616 35,828 28.79%
PBT 9,000 7,488 -3,172 -7,924 -2,816 6,604 -12,140 -
Tax -2,244 -1,180 -860 -552 -868 -2,644 0 -
NP 6,756 6,308 -4,032 -8,476 -3,684 3,960 -12,140 -
-
NP to SH 6,584 6,076 -3,396 -8,476 -2,176 2,004 -12,140 -
-
Tax Rate 24.93% 15.76% - - - 40.04% - -
Total Cost 156,864 112,144 104,660 128,696 108,832 114,656 47,968 21.82%
-
Net Worth 138,593 118,144 127,350 146,700 136,000 100,199 -29,370 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 138,593 118,144 127,350 146,700 136,000 100,199 -29,370 -
NOSH 1,976,035 1,687,777 1,415,000 1,630,000 1,360,000 1,001,999 61,189 78.40%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.13% 5.33% -4.01% -7.05% -3.50% 3.34% -33.88% -
ROE 4.75% 5.14% -2.67% -5.78% -1.60% 2.00% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.44 7.02 7.11 7.38 7.73 11.84 58.55 -26.21%
EPS 0.32 0.36 -0.24 -0.52 -0.16 0.20 -19.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.09 0.09 0.10 0.10 -0.48 -
Adjusted Per Share Value based on latest NOSH - 1,630,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 5.41 3.92 3.33 3.98 3.48 3.92 1.19 28.69%
EPS 0.22 0.20 -0.11 -0.28 -0.07 0.07 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0391 0.0421 0.0485 0.045 0.0331 -0.0097 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.09 0.115 0.07 0.09 0.10 0.10 0.01 -
P/RPS 0.95 1.64 0.98 1.22 1.29 0.84 0.02 90.24%
P/EPS 23.68 31.94 -29.17 -17.31 -62.50 50.00 -0.05 -
EY 4.22 3.13 -3.43 -5.78 -1.60 2.00 -1,984.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.64 0.78 1.00 1.00 1.00 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 23/05/17 30/05/16 25/05/15 29/05/14 31/05/13 31/05/12 -
Price 0.10 0.15 0.065 0.09 0.105 0.215 0.14 -
P/RPS 1.06 2.14 0.91 1.22 1.36 1.82 0.24 28.07%
P/EPS 26.31 41.67 -27.08 -17.31 -65.63 107.50 -0.71 -
EY 3.80 2.40 -3.69 -5.78 -1.52 0.93 -141.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 2.14 0.72 1.00 1.05 2.15 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