[LUSTER] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -186.93%
YoY- -104.91%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,919 10,609 14,218 10,536 48,608 37,491 47,649 -13.51%
PBT 32,860 -1,310 -2,167 -2,058 -809 -1,434 465 103.19%
Tax -485 -8 -332 -28 -35 -362 -83 34.17%
NP 32,375 -1,318 -2,499 -2,086 -844 -1,796 382 109.44%
-
NP to SH 31,893 -1,318 -2,499 -2,086 -1,018 -1,563 754 86.55%
-
Tax Rate 1.48% - - - - - 17.85% -
Total Cost -12,456 11,927 16,717 12,622 49,452 39,287 47,267 -
-
Net Worth 35,915 -23,294 -5,512 3,670 22,690 66,197 77,852 -12.08%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 35,915 -23,294 -5,512 3,670 22,690 66,197 77,852 -12.08%
NOSH 359,155 61,302 61,250 61,173 61,325 61,294 61,300 34.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 162.53% -12.42% -17.58% -19.80% -1.74% -4.79% 0.80% -
ROE 88.80% 0.00% 0.00% -56.83% -4.49% -2.36% 0.97% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.55 17.31 23.21 17.22 79.26 61.17 77.73 -35.56%
EPS 8.88 -2.15 -4.08 -3.41 -1.66 -2.55 1.23 38.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 -0.38 -0.09 0.06 0.37 1.08 1.27 -34.50%
Adjusted Per Share Value based on latest NOSH - 61,173
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 0.66 0.35 0.47 0.35 1.61 1.24 1.58 -13.52%
EPS 1.06 -0.04 -0.08 -0.07 -0.03 -0.05 0.02 93.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0119 -0.0077 -0.0018 0.0012 0.0075 0.0219 0.0258 -12.08%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.12 0.035 0.035 0.05 0.13 0.87 0.30 -
P/RPS 2.16 0.20 0.15 0.29 0.16 1.42 0.39 32.97%
P/EPS 1.35 -1.63 -0.86 -1.47 -7.83 -34.12 24.39 -38.23%
EY 74.00 -61.43 -116.57 -68.20 -12.77 -2.93 4.10 61.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 0.00 0.83 0.35 0.81 0.24 30.73%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 01/09/10 07/07/09 29/08/08 30/08/07 11/09/06 -
Price 0.10 0.035 0.035 0.01 0.12 0.69 0.26 -
P/RPS 1.80 0.20 0.15 0.06 0.15 1.13 0.33 32.64%
P/EPS 1.13 -1.63 -0.86 -0.29 -7.23 -27.06 21.14 -38.59%
EY 88.80 -61.43 -116.57 -341.00 -13.83 -3.70 4.73 62.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.00 0.00 0.17 0.32 0.64 0.20 30.73%

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