[LUSTER] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -88.79%
YoY- -89.89%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 115,185 64,738 34,283 36,700 26,702 136,228 114,806 0.05%
PBT 8,086 32,023 -4,486 -9,144 -4,762 -1,632 -25,819 -
Tax -2,582 -780 -20 -20 -64 -98 2,205 -
NP 5,504 31,243 -4,506 -9,164 -4,826 -1,730 -23,614 -
-
NP to SH 3,150 29,486 -4,506 -9,164 -4,826 -2,001 -22,990 -
-
Tax Rate 31.93% 2.44% - - - - - -
Total Cost 109,681 33,495 38,789 45,864 31,528 137,958 138,420 -3.80%
-
Net Worth 121,153 66,464 -24,489 -9,787 1,834 22,641 46,493 17.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 121,153 66,464 -24,489 -9,787 1,834 22,641 46,493 17.29%
NOSH 1,211,538 604,221 61,222 61,174 61,166 61,192 61,176 64.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.78% 48.26% -13.14% -24.97% -18.07% -1.27% -20.57% -
ROE 2.60% 44.36% 0.00% 0.00% -263.00% -8.84% -49.45% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.51 10.71 56.00 59.99 43.65 222.62 187.66 -39.14%
EPS 0.26 4.88 -7.36 -14.98 -7.89 -3.27 -37.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 -0.40 -0.16 0.03 0.37 0.76 -28.66%
Adjusted Per Share Value based on latest NOSH - 61,221
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.95 2.22 1.18 1.26 0.92 4.67 3.94 0.04%
EPS 0.11 1.01 -0.15 -0.31 -0.17 -0.07 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0228 -0.0084 -0.0034 0.0006 0.0078 0.0159 17.32%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 28/09/07 -
Price 0.095 0.09 0.035 0.035 0.01 0.11 0.66 -
P/RPS 1.00 0.84 0.06 0.06 0.02 0.05 0.35 19.10%
P/EPS 36.54 1.84 -0.48 -0.23 -0.13 -3.36 -1.76 -
EY 2.74 54.22 -210.29 -428.00 -789.00 -29.73 -56.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.00 0.00 0.33 0.30 0.87 1.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 -
Price 0.09 0.12 0.01 0.035 0.035 0.10 0.37 -
P/RPS 0.95 1.12 0.02 0.06 0.08 0.04 0.20 29.62%
P/EPS 34.62 2.46 -0.14 -0.23 -0.44 -3.06 -0.98 -
EY 2.89 40.67 -736.00 -428.00 -225.43 -32.70 -101.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 0.00 0.00 1.17 0.27 0.49 10.65%

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