[LUSTER] YoY 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- 6.45%
YoY- 71.39%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 25,011 42,511 35,862 14,166 13,449 8,966 45,984 -9.64%
PBT 3,267 3,037 2,198 -1,226 -4,629 -2,006 506 36.43%
Tax -711 -734 -295 -7 319 -7 -26 73.52%
NP 2,556 2,303 1,903 -1,233 -4,310 -2,013 480 32.12%
-
NP to SH 2,303 1,630 628 -1,233 -4,310 -2,013 214 48.55%
-
Tax Rate 21.76% 24.17% 13.42% - - - 5.14% -
Total Cost 22,455 40,208 33,959 15,399 17,759 10,979 45,504 -11.10%
-
Net Worth 129,543 125,384 69,079 -24,415 -9,795 1,835 22,622 33.73%
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 129,543 125,384 69,079 -24,415 -9,795 1,835 22,622 33.73%
NOSH 1,439,375 1,253,846 627,999 61,039 61,221 61,185 61,142 69.25%
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 10.22% 5.42% 5.31% -8.70% -32.05% -22.45% 1.04% -
ROE 1.78% 1.30% 0.91% 0.00% 0.00% -109.67% 0.95% -
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 1.74 3.39 5.71 23.21 21.97 14.65 75.21 -46.60%
EPS 0.16 0.13 0.10 -2.02 -7.04 -3.29 0.35 -12.22%
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 0.83 1.41 1.19 0.47 0.44 0.30 1.52 -9.58%
EPS 0.08 0.05 0.02 -0.04 -0.14 -0.07 0.01 41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0415 0.0229 -0.0081 -0.0032 0.0006 0.0075 33.71%
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 6.33 2.80 1.58 0.15 0.16 0.07 0.15 86.53%
P/EPS 68.75 73.08 90.00 -1.73 -0.50 -0.30 31.43 13.92%
EY 1.45 1.37 1.11 -57.71 -201.14 -329.00 3.18 -12.26%
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 5.47 2.65 2.10 0.04 0.16 0.24 0.13 86.44%
P/EPS 59.38 69.23 120.00 -0.50 -0.50 -1.06 28.57 12.96%
EY 1.68 1.44 0.83 -202.00 -201.14 -94.00 3.50 -11.50%
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