[LUSTER] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -20.54%
YoY- -89.77%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 113,886 119,015 101,583 143,463 98,398 43,329 44,126 17.10%
PBT -24,311 -14,451 1,744 8,817 34,037 -6,511 -20,109 3.21%
Tax -991 -2,681 -965 -3,308 -2,277 16 1,261 -
NP -25,302 -17,132 779 5,509 31,760 -6,495 -18,848 5.02%
-
NP to SH -24,517 -17,868 612 3,091 30,226 -6,495 -18,848 4.47%
-
Tax Rate - - 55.33% 37.52% 6.69% - - -
Total Cost 139,188 136,147 100,804 137,954 66,638 49,824 62,974 14.11%
-
Net Worth 121,090 150,059 159,500 138,000 82,829 -26,316 -19,575 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 121,090 150,059 159,500 138,000 82,829 -26,316 -19,575 -
NOSH 1,729,859 1,667,325 1,595,000 1,380,000 1,088,012 61,200 61,174 74.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -22.22% -14.39% 0.77% 3.84% 32.28% -14.99% -42.71% -
ROE -20.25% -11.91% 0.38% 2.24% 36.49% 0.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.58 7.14 6.37 10.40 13.07 70.80 72.13 -32.88%
EPS -1.42 -1.07 0.04 0.22 4.01 -10.61 -30.81 -40.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.10 0.10 0.11 -0.43 -0.32 -
Adjusted Per Share Value based on latest NOSH - 1,380,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.91 4.08 3.48 4.92 3.37 1.49 1.51 17.16%
EPS -0.84 -0.61 0.02 0.11 1.04 -0.22 -0.65 4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0415 0.0515 0.0547 0.0473 0.0284 -0.009 -0.0067 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.05 0.08 0.085 0.085 0.10 0.01 0.035 -
P/RPS 0.76 1.12 1.33 0.82 0.77 0.01 0.05 57.32%
P/EPS -3.53 -7.47 221.53 37.95 2.49 -0.09 -0.11 78.17%
EY -28.35 -13.40 0.45 2.64 40.14 -1,061.27 -880.29 -43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.89 0.85 0.85 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 23/02/11 -
Price 0.09 0.075 0.085 0.13 0.115 0.01 0.035 -
P/RPS 1.37 1.05 1.33 1.25 0.88 0.01 0.05 73.54%
P/EPS -6.35 -7.00 221.53 58.04 2.86 -0.09 -0.11 96.46%
EY -15.75 -14.29 0.45 1.72 34.91 -1,061.27 -880.29 -48.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.83 0.85 1.30 1.05 0.00 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