[LUSTER] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -11.11%
YoY- 5.57%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 73,784 41,709 45,872 65,273 198,712 162,191 146,810 -10.82%
PBT 29,998 -15,451 -11,573 -21,415 -26,262 -30,437 -5,288 -
Tax -744 1,261 29 -1,000 3,454 1,471 779 -
NP 29,254 -14,190 -11,544 -22,415 -22,808 -28,966 -4,509 -
-
NP to SH 27,497 -14,190 -11,544 -22,279 -23,593 -28,628 -3,633 -
-
Tax Rate 2.48% - - - - - - -
Total Cost 44,530 55,899 57,416 87,688 221,520 191,157 151,319 -18.42%
-
Net Worth 69,079 -24,415 -9,795 1,835 22,622 46,502 77,934 -1.98%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 69,079 -24,415 -9,795 1,835 22,622 46,502 77,934 -1.98%
NOSH 627,999 61,039 61,221 61,185 61,142 61,187 60,886 47.48%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 39.65% -34.02% -25.17% -34.34% -11.48% -17.86% -3.07% -
ROE 39.80% 0.00% 0.00% -1,213.74% -104.29% -61.56% -4.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.75 68.33 74.93 106.68 325.00 265.07 241.12 -39.53%
EPS 4.38 -23.25 -18.86 -36.41 -38.59 -46.79 -5.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 -0.40 -0.16 0.03 0.37 0.76 1.28 -33.54%
Adjusted Per Share Value based on latest NOSH - 61,185
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.44 1.38 1.52 2.16 6.57 5.37 4.86 -10.83%
EPS 0.91 -0.47 -0.38 -0.74 -0.78 -0.95 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 -0.0081 -0.0032 0.0006 0.0075 0.0154 0.0258 -1.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.035 0.035 0.01 0.11 0.66 0.26 -
P/RPS 0.77 0.05 0.05 0.01 0.03 0.25 0.11 38.26%
P/EPS 2.06 -0.15 -0.19 -0.03 -0.29 -1.41 -4.36 -
EY 48.65 -664.21 -538.75 -3,641.23 -350.79 -70.89 -22.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.00 0.33 0.30 0.87 0.20 26.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.12 0.01 0.035 0.035 0.10 0.37 0.33 -
P/RPS 1.02 0.01 0.05 0.03 0.03 0.14 0.14 39.19%
P/EPS 2.74 -0.04 -0.19 -0.10 -0.26 -0.79 -5.53 -
EY 36.49 -2,324.72 -538.75 -1,040.35 -385.87 -126.45 -18.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.00 0.00 1.17 0.27 0.49 0.26 26.95%

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