[LUSTER] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.4%
YoY- -86.73%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 123,793 142,196 52,088 40,992 41,389 102,291 197,799 -7.51%
PBT 3,125 9,261 26,574 -18,854 -8,950 -18,903 -49,587 -
Tax -1,810 -3,640 -456 1,587 -297 -1,019 6,197 -
NP 1,315 5,621 26,118 -17,267 -9,247 -19,922 -43,390 -
-
NP to SH 782 2,888 25,636 -17,267 -9,247 -20,052 -43,393 -
-
Tax Rate 57.92% 39.30% 1.72% - - - - -
Total Cost 122,478 136,575 25,970 58,259 50,636 122,213 241,189 -10.67%
-
Net Worth 110,250 113,222 35,915 -23,294 -5,512 3,670 22,690 30.12%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 110,250 113,222 35,915 -23,294 -5,512 3,670 22,690 30.12%
NOSH 1,225,000 1,132,222 359,155 61,302 61,250 61,173 61,325 64.68%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.06% 3.95% 50.14% -42.12% -22.34% -19.48% -21.94% -
ROE 0.71% 2.55% 71.38% 0.00% 0.00% -546.32% -191.24% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.11 12.56 14.50 66.87 67.57 167.22 322.54 -43.83%
EPS 0.06 0.26 7.14 -28.17 -15.10 -32.78 -70.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 -0.38 -0.09 0.06 0.37 -20.98%
Adjusted Per Share Value based on latest NOSH - 61,302
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.24 4.88 1.79 1.41 1.42 3.51 6.78 -7.52%
EPS 0.03 0.10 0.88 -0.59 -0.32 -0.69 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0388 0.0123 -0.008 -0.0019 0.0013 0.0078 30.07%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.10 0.12 0.12 0.035 0.035 0.05 0.13 -
P/RPS 0.99 0.96 0.83 0.05 0.05 0.03 0.04 70.66%
P/EPS 156.65 47.05 1.68 -0.12 -0.23 -0.15 -0.18 -
EY 0.64 2.13 59.48 -804.77 -431.35 -655.58 -544.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.20 0.00 0.00 0.83 0.35 21.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 30/08/13 28/08/12 23/08/11 01/09/10 07/07/09 29/08/08 -
Price 0.12 0.095 0.10 0.035 0.035 0.01 0.12 -
P/RPS 1.19 0.76 0.69 0.05 0.05 0.01 0.04 75.98%
P/EPS 187.98 37.24 1.40 -0.12 -0.23 -0.03 -0.17 -
EY 0.53 2.68 71.38 -804.77 -431.35 -3,277.92 -589.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.95 1.00 0.00 0.00 0.17 0.32 26.78%

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