[LUSTER] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -24.84%
YoY- 48.18%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 148,845 73,784 41,709 45,872 65,273 198,712 162,191 -1.41%
PBT 10,100 29,998 -15,451 -11,573 -21,415 -26,262 -30,437 -
Tax -4,079 -744 1,261 29 -1,000 3,454 1,471 -
NP 6,021 29,254 -14,190 -11,544 -22,415 -22,808 -28,966 -
-
NP to SH 3,890 27,497 -14,190 -11,544 -22,279 -23,593 -28,628 -
-
Tax Rate 40.39% 2.48% - - - - - -
Total Cost 142,824 44,530 55,899 57,416 87,688 221,520 191,157 -4.73%
-
Net Worth 125,384 69,079 -24,415 -9,795 1,835 22,622 46,502 17.95%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 125,384 69,079 -24,415 -9,795 1,835 22,622 46,502 17.95%
NOSH 1,253,846 627,999 61,039 61,221 61,185 61,142 61,187 65.34%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.05% 39.65% -34.02% -25.17% -34.34% -11.48% -17.86% -
ROE 3.10% 39.80% 0.00% 0.00% -1,213.74% -104.29% -61.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.87 11.75 68.33 74.93 106.68 325.00 265.07 -40.38%
EPS 0.31 4.38 -23.25 -18.86 -36.41 -38.59 -46.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 -0.40 -0.16 0.03 0.37 0.76 -28.66%
Adjusted Per Share Value based on latest NOSH - 61,221
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.92 2.44 1.38 1.52 2.16 6.57 5.37 -1.44%
EPS 0.13 0.91 -0.47 -0.38 -0.74 -0.78 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0229 -0.0081 -0.0032 0.0006 0.0075 0.0154 17.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 28/09/07 -
Price 0.095 0.09 0.035 0.035 0.01 0.11 0.66 -
P/RPS 0.80 0.77 0.05 0.05 0.01 0.03 0.25 21.37%
P/EPS 30.62 2.06 -0.15 -0.19 -0.03 -0.29 -1.41 -
EY 3.27 48.65 -664.21 -538.75 -3,641.23 -350.79 -70.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.00 0.00 0.33 0.30 0.87 1.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 -
Price 0.09 0.12 0.01 0.035 0.035 0.10 0.37 -
P/RPS 0.76 1.02 0.01 0.05 0.03 0.03 0.14 32.53%
P/EPS 29.01 2.74 -0.04 -0.19 -0.10 -0.26 -0.79 -
EY 3.45 36.49 -2,324.72 -538.75 -1,040.35 -385.87 -126.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 0.00 0.00 1.17 0.27 0.49 10.65%

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