[LUSTER] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -18.22%
YoY- 151.77%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 158,931 159,013 129,401 154,400 33,309 47.75%
PBT -6,975 -4,311 331 11,416 4,422 -
Tax -1,527 1,006 493 -2,073 -711 21.04%
NP -8,502 -3,305 824 9,343 3,711 -
-
NP to SH -8,561 -2,354 987 9,343 3,711 -
-
Tax Rate - - -148.94% 18.16% 16.08% -
Total Cost 167,433 162,318 128,577 145,057 29,598 54.17%
-
Net Worth 66,197 77,852 71,562 82,408 59,095 2.87%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 1,831 3,025 - -
Div Payout % - - 185.53% 32.39% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 66,197 77,852 71,562 82,408 59,095 2.87%
NOSH 61,294 61,300 61,164 60,594 50,080 5.17%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -5.35% -2.08% 0.64% 6.05% 11.14% -
ROE -12.93% -3.02% 1.38% 11.34% 6.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 259.29 259.40 211.56 254.81 66.51 40.48%
EPS -13.97 -3.84 1.61 15.42 7.41 -
DPS 0.00 0.00 2.99 4.99 0.00 -
NAPS 1.08 1.27 1.17 1.36 1.18 -2.18%
Adjusted Per Share Value based on latest NOSH - 60,594
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.45 5.45 4.44 5.29 1.14 47.82%
EPS -0.29 -0.08 0.03 0.32 0.13 -
DPS 0.00 0.00 0.06 0.10 0.00 -
NAPS 0.0227 0.0267 0.0245 0.0283 0.0203 2.83%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.87 0.30 0.88 1.68 0.00 -
P/RPS 0.34 0.12 0.42 0.66 0.00 -
P/EPS -6.23 -7.81 54.53 10.90 0.00 -
EY -16.05 -12.80 1.83 9.18 0.00 -
DY 0.00 0.00 3.40 2.97 0.00 -
P/NAPS 0.81 0.24 0.75 1.24 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/08/07 11/09/06 30/08/05 27/08/04 - -
Price 0.69 0.26 0.82 1.63 0.00 -
P/RPS 0.27 0.10 0.39 0.64 0.00 -
P/EPS -4.94 -6.77 50.82 10.57 0.00 -
EY -20.24 -14.77 1.97 9.46 0.00 -
DY 0.00 0.00 3.65 3.06 0.00 -
P/NAPS 0.64 0.20 0.70 1.20 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