[LUSTER] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 107.24%
YoY- -89.32%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 85,787 87,977 78,015 115,185 64,738 34,283 36,700 15.18%
PBT 682 -2,137 2,624 8,086 32,023 -4,486 -9,144 -
Tax -806 -1,347 -1,061 -2,582 -780 -20 -20 85.05%
NP -124 -3,484 1,563 5,504 31,243 -4,506 -9,164 -51.15%
-
NP to SH 47 -3,529 1,514 3,150 29,486 -4,506 -9,164 -
-
Tax Rate 118.18% - 40.43% 31.93% 2.44% - - -
Total Cost 85,911 91,461 76,452 109,681 33,495 38,789 45,864 11.01%
-
Net Worth 155,871 151,242 136,260 121,153 66,464 -24,489 -9,787 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 155,871 151,242 136,260 121,153 66,464 -24,489 -9,787 -
NOSH 1,731,910 1,680,476 1,513,999 1,211,538 604,221 61,222 61,174 74.49%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.14% -3.96% 2.00% 4.78% 48.26% -13.14% -24.97% -
ROE 0.03% -2.33% 1.11% 2.60% 44.36% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.95 5.24 5.15 9.51 10.71 56.00 59.99 -33.99%
EPS 0.00 -0.21 0.10 0.26 4.88 -7.36 -14.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.11 -0.40 -0.16 -
Adjusted Per Share Value based on latest NOSH - 1,253,846
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.94 3.02 2.68 3.95 2.22 1.18 1.26 15.15%
EPS 0.00 -0.12 0.05 0.11 1.01 -0.15 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0534 0.0519 0.0467 0.0415 0.0228 -0.0084 -0.0034 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.06 0.08 0.11 0.095 0.09 0.035 0.035 -
P/RPS 1.21 1.53 2.13 1.00 0.84 0.06 0.06 64.90%
P/EPS 2,210.95 -38.10 110.00 36.54 1.84 -0.48 -0.23 -
EY 0.05 -2.63 0.91 2.74 54.22 -210.29 -428.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 1.22 0.95 0.82 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 27/11/15 27/11/14 28/11/13 27/11/12 30/11/11 30/11/10 -
Price 0.055 0.085 0.095 0.09 0.12 0.01 0.035 -
P/RPS 1.11 1.62 1.84 0.95 1.12 0.02 0.06 62.55%
P/EPS 2,026.70 -40.48 95.00 34.62 2.46 -0.14 -0.23 -
EY 0.05 -2.47 1.05 2.89 40.67 -736.00 -428.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.94 1.06 0.90 1.09 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