[LUSTER] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 103.39%
YoY- -96.8%
Quarter Report
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 31,557 30,246 26,717 43,563 19,919 10,609 14,218 14.19%
PBT 1,938 339 61 3,398 32,860 -1,310 -2,167 -
Tax -470 -288 -133 -1,187 -485 -8 -332 5.95%
NP 1,468 51 -72 2,211 32,375 -1,318 -2,499 -
-
NP to SH 1,520 51 -245 1,019 31,893 -1,318 -2,499 -
-
Tax Rate 24.25% 84.96% 218.03% 34.93% 1.48% - - -
Total Cost 30,089 30,195 26,789 41,352 -12,456 11,927 16,717 10.28%
-
Net Worth 151,999 163,000 110,250 113,222 35,915 -23,294 -5,512 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 151,999 163,000 110,250 113,222 35,915 -23,294 -5,512 -
NOSH 1,688,888 1,630,000 1,225,000 1,132,222 359,155 61,302 61,250 73.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.65% 0.17% -0.27% 5.08% 162.53% -12.42% -17.58% -
ROE 1.00% 0.03% -0.22% 0.90% 88.80% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.87 1.86 2.18 3.85 5.55 17.31 23.21 -34.25%
EPS 0.09 0.00 -0.02 0.09 8.88 -2.15 -4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.10 0.10 -0.38 -0.09 -
Adjusted Per Share Value based on latest NOSH - 1,132,222
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1.04 1.00 0.88 1.44 0.66 0.35 0.47 14.13%
EPS 0.05 0.00 -0.01 0.03 1.06 -0.04 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0539 0.0365 0.0375 0.0119 -0.0077 -0.0018 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.075 0.08 0.10 0.12 0.12 0.035 0.035 -
P/RPS 4.01 4.31 4.59 3.12 2.16 0.20 0.15 72.83%
P/EPS 83.33 2,556.86 -500.00 133.33 1.35 -1.63 -0.86 -
EY 1.20 0.04 -0.20 0.75 74.00 -61.43 -116.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 1.11 1.20 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 20/08/15 22/08/14 30/08/13 28/08/12 23/08/11 01/09/10 -
Price 0.07 0.08 0.12 0.095 0.10 0.035 0.035 -
P/RPS 3.75 4.31 5.50 2.47 1.80 0.20 0.15 70.91%
P/EPS 77.78 2,556.86 -600.00 105.56 1.13 -1.63 -0.86 -
EY 1.29 0.04 -0.17 0.95 88.80 -61.43 -116.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 1.33 0.95 1.00 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