[LUSTER] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -98.03%
YoY- 150.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 27,676 25,011 42,511 35,862 14,166 13,449 8,966 20.65%
PBT -495 3,267 3,037 2,198 -1,226 -4,629 -2,006 -20.79%
Tax -921 -711 -734 -295 -7 319 -7 125.44%
NP -1,416 2,556 2,303 1,903 -1,233 -4,310 -2,013 -5.69%
-
NP to SH -1,461 2,303 1,630 628 -1,233 -4,310 -2,013 -5.19%
-
Tax Rate - 21.76% 24.17% 13.42% - - - -
Total Cost 29,092 22,455 40,208 33,959 15,399 17,759 10,979 17.62%
-
Net Worth 146,099 129,543 125,384 69,079 -24,415 -9,795 1,835 107.34%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 146,099 129,543 125,384 69,079 -24,415 -9,795 1,835 107.34%
NOSH 1,623,333 1,439,375 1,253,846 627,999 61,039 61,221 61,185 72.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.12% 10.22% 5.42% 5.31% -8.70% -32.05% -22.45% -
ROE -1.00% 1.78% 1.30% 0.91% 0.00% 0.00% -109.67% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.70 1.74 3.39 5.71 23.21 21.97 14.65 -30.14%
EPS -0.09 0.16 0.13 0.10 -2.02 -7.04 -3.29 -45.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.11 -0.40 -0.16 0.03 20.08%
Adjusted Per Share Value based on latest NOSH - 627,999
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.92 0.83 1.41 1.19 0.47 0.44 0.30 20.52%
EPS -0.05 0.08 0.05 0.02 -0.04 -0.14 -0.07 -5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0483 0.0429 0.0415 0.0229 -0.0081 -0.0032 0.0006 107.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 -
Price 0.08 0.11 0.095 0.09 0.035 0.035 0.01 -
P/RPS 4.69 6.33 2.80 1.58 0.15 0.16 0.07 101.46%
P/EPS -88.89 68.75 73.08 90.00 -1.73 -0.50 -0.30 158.08%
EY -1.13 1.45 1.37 1.11 -57.71 -201.14 -329.00 -61.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.22 0.95 0.82 0.00 0.00 0.33 17.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 -
Price 0.085 0.095 0.09 0.12 0.01 0.035 0.035 -
P/RPS 4.99 5.47 2.65 2.10 0.04 0.16 0.24 65.78%
P/EPS -94.44 59.38 69.23 120.00 -0.50 -0.50 -1.06 111.26%
EY -1.06 1.68 1.44 0.83 -202.00 -201.14 -94.00 -52.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.06 0.90 1.09 0.00 0.00 1.17 -3.58%

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