[LUSTER] YoY Quarter Result on 31-Mar-2013 [#1]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -33.47%
YoY- 116.51%
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 25,157 30,055 26,287 29,654 8,957 9,508 9,033 18.59%
PBT -793 -1,981 -704 1,651 -3,035 -1,950 -2,348 -16.53%
Tax -215 -138 -217 -661 0 -5 -7 76.87%
NP -1,008 -2,119 -921 990 -3,035 -1,955 -2,355 -13.17%
-
NP to SH -849 -2,119 -544 501 -3,035 -1,955 -2,355 -15.62%
-
Tax Rate - - - 40.04% - - - -
Total Cost 26,165 32,174 27,208 28,664 11,992 11,463 11,388 14.85%
-
Net Worth 127,350 146,700 136,000 100,199 -29,370 -21,382 -3,058 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 127,350 146,700 136,000 100,199 -29,370 -21,382 -3,058 -
NOSH 1,415,000 1,630,000 1,360,000 1,001,999 61,189 61,093 61,168 68.71%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -4.01% -7.05% -3.50% 3.34% -33.88% -20.56% -26.07% -
ROE -0.67% -1.44% -0.40% 0.50% 0.00% 0.00% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.78 1.84 1.93 2.96 14.64 15.56 14.77 -29.69%
EPS -0.06 -0.13 -0.04 0.05 -4.96 -3.20 -3.85 -49.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 -0.48 -0.35 -0.05 -
Adjusted Per Share Value based on latest NOSH - 1,001,999
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.83 0.99 0.87 0.98 0.30 0.31 0.30 18.46%
EPS -0.03 -0.07 -0.02 0.02 -0.10 -0.06 -0.08 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0485 0.045 0.0331 -0.0097 -0.0071 -0.001 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.07 0.09 0.10 0.10 0.01 0.035 0.035 -
P/RPS 3.94 4.88 5.17 3.38 0.07 0.22 0.24 59.35%
P/EPS -116.67 -69.23 -250.00 200.00 -0.20 -1.09 -0.91 124.38%
EY -0.86 -1.44 -0.40 0.50 -496.00 -91.43 -110.00 -55.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.00 1.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 29/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.065 0.09 0.105 0.215 0.14 0.035 0.035 -
P/RPS 3.66 4.88 5.43 7.26 0.96 0.22 0.24 57.40%
P/EPS -108.33 -69.23 -262.50 430.00 -2.82 -1.09 -0.91 121.63%
EY -0.92 -1.44 -0.38 0.23 -35.43 -91.43 -110.00 -54.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.00 1.05 2.15 0.00 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