[LUSTER] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -37.67%
YoY- 50.83%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 78,015 115,185 64,738 34,283 36,700 26,702 136,228 -8.86%
PBT 2,624 8,086 32,023 -4,486 -9,144 -4,762 -1,632 -
Tax -1,061 -2,582 -780 -20 -20 -64 -98 48.70%
NP 1,563 5,504 31,243 -4,506 -9,164 -4,826 -1,730 -
-
NP to SH 1,514 3,150 29,486 -4,506 -9,164 -4,826 -2,001 -
-
Tax Rate 40.43% 31.93% 2.44% - - - - -
Total Cost 76,452 109,681 33,495 38,789 45,864 31,528 137,958 -9.36%
-
Net Worth 136,260 121,153 66,464 -24,489 -9,787 1,834 22,641 34.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 136,260 121,153 66,464 -24,489 -9,787 1,834 22,641 34.85%
NOSH 1,513,999 1,211,538 604,221 61,222 61,174 61,166 61,192 70.66%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.00% 4.78% 48.26% -13.14% -24.97% -18.07% -1.27% -
ROE 1.11% 2.60% 44.36% 0.00% 0.00% -263.00% -8.84% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.15 9.51 10.71 56.00 59.99 43.65 222.62 -46.60%
EPS 0.10 0.26 4.88 -7.36 -14.98 -7.89 -3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.11 -0.40 -0.16 0.03 0.37 -20.98%
Adjusted Per Share Value based on latest NOSH - 61,039
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.68 3.95 2.22 1.18 1.26 0.92 4.67 -8.83%
EPS 0.05 0.11 1.01 -0.15 -0.31 -0.17 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0467 0.0415 0.0228 -0.0084 -0.0034 0.0006 0.0078 34.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 -
Price 0.11 0.095 0.09 0.035 0.035 0.01 0.11 -
P/RPS 2.13 1.00 0.84 0.06 0.06 0.02 0.05 86.82%
P/EPS 110.00 36.54 1.84 -0.48 -0.23 -0.13 -3.36 -
EY 0.91 2.74 54.22 -210.29 -428.00 -789.00 -29.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.95 0.82 0.00 0.00 0.33 0.30 26.32%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 -
Price 0.095 0.09 0.12 0.01 0.035 0.035 0.10 -
P/RPS 1.84 0.95 1.12 0.02 0.06 0.08 0.04 89.23%
P/EPS 95.00 34.62 2.46 -0.14 -0.23 -0.44 -3.06 -
EY 1.05 2.89 40.67 -736.00 -428.00 -225.43 -32.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.90 1.09 0.00 0.00 1.17 0.27 25.58%

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