[LUSTER] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 47,385 25,388 27,511 42,863 0 -
PBT -4,557 -5,234 -2,570 5,478 0 -
Tax -734 1,162 574 -2,071 0 -
NP -5,291 -4,072 -1,996 3,407 0 -
-
NP to SH -5,577 -3,812 -1,996 3,407 0 -
-
Tax Rate - - - 37.81% - -
Total Cost 52,676 29,460 29,507 39,456 0 -
-
Net Worth 68,489 80,715 239,886 80,485 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 1,831 - - -
Div Payout % - - 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 68,489 80,715 239,886 80,485 0 -
NOSH 61,151 61,148 183,119 60,515 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -11.17% -16.04% -7.26% 7.95% 0.00% -
ROE -8.14% -4.72% -0.83% 4.23% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 77.49 41.52 15.02 70.83 0.00 -
EPS -9.12 -6.27 -1.09 5.63 0.00 -
DPS 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.12 1.32 1.31 1.33 11.50 -44.11%
Adjusted Per Share Value based on latest NOSH - 60,515
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 1.62 0.87 0.94 1.47 0.00 -
EPS -0.19 -0.13 -0.07 0.12 0.00 -
DPS 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.0235 0.0277 0.0823 0.0276 11.50 -78.71%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.31 0.35 1.55 1.88 0.00 -
P/RPS 0.40 0.84 10.32 2.65 0.00 -
P/EPS -3.40 -5.61 -142.20 33.39 0.00 -
EY -29.42 -17.81 -0.70 2.99 0.00 -
DY 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.28 0.27 1.18 1.41 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 28/02/06 01/04/05 25/02/04 - -
Price 0.34 0.37 1.44 1.94 0.00 -
P/RPS 0.44 0.89 9.58 2.74 0.00 -
P/EPS -3.73 -5.94 -132.11 34.46 0.00 -
EY -26.82 -16.85 -0.76 2.90 0.00 -
DY 0.00 0.00 0.69 0.00 0.00 -
P/NAPS 0.30 0.28 1.10 1.46 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