[LUSTER] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -49.32%
YoY- 62.96%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 98,529 43,329 44,126 35,874 174,799 177,289 168,806 -8.57%
PBT 33,453 -6,511 -20,109 -7,191 -18,286 -50,508 -4,610 -
Tax -1,948 16 1,261 -15 -1,034 5,757 -1,118 9.68%
NP 31,505 -6,495 -18,848 -7,206 -19,320 -44,751 -5,728 -
-
NP to SH 30,239 -6,495 -18,848 -7,206 -19,455 -44,640 -5,399 -
-
Tax Rate 5.82% - - - - - - -
Total Cost 67,024 49,824 62,974 43,080 194,119 222,040 174,534 -14.73%
-
Net Worth 82,829 -26,298 -19,575 -1,835 5,506 23,861 68,558 3.19%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 82,829 -26,298 -19,575 -1,835 5,506 23,861 68,558 3.19%
NOSH 1,088,012 61,158 61,174 61,171 61,179 61,184 61,213 61.47%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 31.98% -14.99% -42.71% -20.09% -11.05% -25.24% -3.39% -
ROE 36.51% 0.00% 0.00% 0.00% -353.33% -187.08% -7.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 13.08 70.85 72.13 58.64 285.72 289.76 275.77 -39.80%
EPS 4.17 -2.65 -30.81 -11.78 -31.80 -72.96 -8.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 -0.43 -0.32 -0.03 0.09 0.39 1.12 -32.05%
Adjusted Per Share Value based on latest NOSH - 61,182
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.26 1.43 1.46 1.19 5.78 5.87 5.58 -8.56%
EPS 1.00 -0.21 -0.62 -0.24 -0.64 -1.48 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0274 -0.0087 -0.0065 -0.0006 0.0018 0.0079 0.0227 3.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 20/11/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.01 0.035 0.035 0.10 0.08 0.31 -
P/RPS 0.76 0.01 0.05 0.06 0.03 0.03 0.11 37.96%
P/EPS 2.49 -0.09 -0.11 -0.30 -0.31 -0.11 -3.51 -
EY 40.16 -1,062.00 -880.29 -336.57 -318.00 -912.00 -28.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 0.00 0.00 1.11 0.21 0.28 21.68%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.115 0.01 0.035 0.035 0.08 0.06 0.34 -
P/RPS 0.88 0.01 0.05 0.06 0.03 0.02 0.12 39.34%
P/EPS 2.86 -0.09 -0.11 -0.30 -0.25 -0.08 -3.85 -
EY 34.92 -1,062.00 -880.29 -336.57 -397.50 -1,216.00 -25.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.00 0.00 0.00 0.89 0.15 0.30 23.19%

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