[LUSTER] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -61.31%
YoY- 79.46%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 23,568 28,278 33,791 9,046 7,426 9,172 38,571 -7.87%
PBT -708 731 1,430 -2,025 -10,965 -2,429 -16,653 -40.90%
Tax -131 -726 -1,168 36 1,281 49 -936 -27.93%
NP -839 5 262 -1,989 -9,684 -2,380 -17,589 -39.76%
-
NP to SH -957 -59 753 -1,989 -9,684 -2,380 -17,453 -38.34%
-
Tax Rate - 99.32% 81.68% - - - - -
Total Cost 24,407 28,273 33,529 11,035 17,110 11,552 56,160 -12.96%
-
Net Worth 159,500 138,000 82,829 -26,316 -19,575 -1,835 5,505 75.20%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 159,500 138,000 82,829 -26,316 -19,575 -1,835 5,505 75.20%
NOSH 1,595,000 1,380,000 1,088,012 61,200 61,174 61,182 61,174 72.15%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -3.56% 0.02% 0.78% -21.99% -130.41% -25.95% -45.60% -
ROE -0.60% -0.04% 0.91% 0.00% 0.00% 0.00% -317.00% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.48 2.05 4.49 14.78 12.14 14.99 63.05 -46.47%
EPS -0.06 0.00 0.10 -0.81 -15.83 -3.89 -28.53 -64.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.11 -0.43 -0.32 -0.03 0.09 1.77%
Adjusted Per Share Value based on latest NOSH - 61,200
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.78 0.94 1.12 0.30 0.25 0.30 1.28 -7.92%
EPS -0.03 0.00 0.02 -0.07 -0.32 -0.08 -0.58 -38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0457 0.0274 -0.0087 -0.0065 -0.0006 0.0018 75.56%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 20/11/09 31/12/08 -
Price 0.085 0.085 0.10 0.01 0.035 0.035 0.10 -
P/RPS 5.75 4.15 2.23 0.07 0.29 0.23 0.16 81.60%
P/EPS -141.67 -1,988.14 100.00 -0.31 -0.22 -0.90 -0.35 171.85%
EY -0.71 -0.05 1.00 -325.00 -452.29 -111.14 -285.30 -63.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.85 0.91 0.00 0.00 0.00 1.11 -4.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 -
Price 0.085 0.13 0.115 0.01 0.035 0.035 0.08 -
P/RPS 5.75 6.34 2.56 0.07 0.29 0.23 0.13 88.00%
P/EPS -141.67 -3,040.68 115.00 -0.31 -0.22 -0.90 -0.28 182.15%
EY -0.71 -0.03 0.87 -325.00 -452.29 -111.14 -356.63 -64.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.30 1.05 0.00 0.00 0.00 0.89 -0.76%

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