[LUSTER] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 50.86%
YoY- -78.34%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 198,712 162,191 146,810 145,681 146,130 79,313 20.14%
PBT -26,262 -30,437 -5,288 819 8,419 8,551 -
Tax 3,454 1,471 779 313 -1,545 -1,113 -
NP -22,808 -28,966 -4,509 1,132 6,874 7,438 -
-
NP to SH -23,593 -28,628 -3,633 1,489 6,874 7,438 -
-
Tax Rate - - - -38.22% 18.35% 13.02% -
Total Cost 221,520 191,157 151,319 144,549 139,256 71,875 25.21%
-
Net Worth 22,622 46,502 77,934 72,722 83,258 66,292 -19.32%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 1,831 3,025 - -
Div Payout % - - - 122.98% 44.02% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 22,622 46,502 77,934 72,722 83,258 66,292 -19.32%
NOSH 61,142 61,187 60,886 61,111 60,772 52,198 3.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -11.48% -17.86% -3.07% 0.78% 4.70% 9.38% -
ROE -104.29% -61.56% -4.66% 2.05% 8.26% 11.22% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 325.00 265.07 241.12 238.39 240.45 151.94 16.40%
EPS -38.59 -46.79 -5.97 2.44 11.31 14.25 -
DPS 0.00 0.00 0.00 3.00 5.00 0.00 -
NAPS 0.37 0.76 1.28 1.19 1.37 1.27 -21.83%
Adjusted Per Share Value based on latest NOSH - 61,111
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 6.57 5.37 4.86 4.82 4.83 2.62 20.16%
EPS -0.78 -0.95 -0.12 0.05 0.23 0.25 -
DPS 0.00 0.00 0.00 0.06 0.10 0.00 -
NAPS 0.0075 0.0154 0.0258 0.0241 0.0275 0.0219 -19.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.11 0.66 0.26 0.62 1.67 1.69 -
P/RPS 0.03 0.25 0.11 0.26 0.69 1.11 -51.39%
P/EPS -0.29 -1.41 -4.36 25.45 14.76 11.86 -
EY -350.79 -70.89 -22.95 3.93 6.77 8.43 -
DY 0.00 0.00 0.00 4.83 2.99 0.00 -
P/NAPS 0.30 0.87 0.20 0.52 1.22 1.33 -25.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 - -
Price 0.10 0.37 0.33 0.54 1.55 0.00 -
P/RPS 0.03 0.14 0.14 0.23 0.64 0.00 -
P/EPS -0.26 -0.79 -5.53 22.16 13.70 0.00 -
EY -385.87 -126.45 -18.08 4.51 7.30 0.00 -
DY 0.00 0.00 0.00 5.55 3.23 0.00 -
P/NAPS 0.27 0.49 0.26 0.45 1.13 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