[LUSTER] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 139.51%
YoY- -94.52%
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 139,470 128,976 168,806 161,894 159,222 127,848 143,558 -1.91%
PBT -6,864 -6,508 -4,610 -69 -1,392 -4,648 -1,865 138.94%
Tax -1,024 -600 -1,118 -512 -206 -76 900 -
NP -7,888 -7,108 -5,728 -581 -1,598 -4,724 -965 307.34%
-
NP to SH -7,672 -7,608 -5,399 238 -604 -4,724 -569 469.20%
-
Tax Rate - - - - - - - -
Total Cost 147,358 136,084 174,534 162,475 160,820 132,572 144,523 1.30%
-
Net Worth 66,074 72,800 68,558 79,006 78,273 86,015 77,702 -10.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,074 72,800 68,558 79,006 78,273 86,015 77,702 -10.27%
NOSH 61,180 65,586 61,213 61,723 61,632 68,265 61,182 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.66% -5.51% -3.39% -0.36% -1.00% -3.70% -0.67% -
ROE -11.61% -10.45% -7.88% 0.30% -0.77% -5.49% -0.73% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 227.97 196.65 275.77 262.29 258.34 187.28 234.64 -1.90%
EPS -12.54 -11.60 -8.82 0.39 -0.98 -6.92 -0.93 469.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.11 1.12 1.28 1.27 1.26 1.27 -10.26%
Adjusted Per Share Value based on latest NOSH - 60,886
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.61 4.27 5.58 5.36 5.27 4.23 4.75 -1.98%
EPS -0.25 -0.25 -0.18 0.01 -0.02 -0.16 -0.02 441.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0241 0.0227 0.0261 0.0259 0.0285 0.0257 -10.14%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.87 0.31 0.31 0.26 0.30 0.32 0.35 -
P/RPS 0.38 0.16 0.11 0.10 0.12 0.17 0.15 86.15%
P/EPS -6.94 -2.67 -3.51 67.24 -30.61 -4.62 -37.63 -67.69%
EY -14.41 -37.42 -28.45 1.49 -3.27 -21.63 -2.66 209.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.28 0.28 0.20 0.24 0.25 0.28 103.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 11/09/06 13/06/06 28/02/06 -
Price 0.69 0.55 0.34 0.33 0.26 0.30 0.37 -
P/RPS 0.30 0.28 0.12 0.13 0.10 0.16 0.16 52.23%
P/EPS -5.50 -4.74 -3.85 85.34 -26.53 -4.34 -39.78 -73.35%
EY -18.17 -21.09 -25.94 1.17 -3.77 -23.07 -2.51 275.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.30 0.26 0.20 0.24 0.29 69.75%

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