[LUSTER] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -72.41%
YoY- -81.98%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 117,302 120,602 120,220 101,583 104,020 106,008 105,148 7.55%
PBT -2,849 -3,284 -7,924 1,916 3,498 -1,286 -2,816 0.77%
Tax -1,796 -852 -552 -1,192 -1,414 -700 -868 62.30%
NP -4,645 -4,136 -8,476 724 2,084 -1,986 -3,684 16.69%
-
NP to SH -4,705 -4,136 -8,476 557 2,018 -1,578 -2,176 67.13%
-
Tax Rate - - - 62.21% 40.42% - - -
Total Cost 121,947 124,738 128,696 100,859 101,936 107,994 108,832 7.87%
-
Net Worth 151,242 159,076 146,700 139,250 136,259 118,350 136,000 7.33%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 151,242 159,076 146,700 139,250 136,259 118,350 136,000 7.33%
NOSH 1,680,476 1,590,769 1,630,000 1,392,500 1,513,999 1,315,000 1,360,000 15.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.96% -3.43% -7.05% 0.71% 2.00% -1.87% -3.50% -
ROE -3.11% -2.60% -5.78% 0.40% 1.48% -1.33% -1.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.98 7.58 7.38 7.30 6.87 8.06 7.73 -6.57%
EPS -0.28 -0.26 -0.52 0.04 0.13 -0.12 -0.16 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.10 0.09 0.09 0.10 -6.77%
Adjusted Per Share Value based on latest NOSH - 1,595,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.88 3.99 3.98 3.36 3.44 3.51 3.48 7.51%
EPS -0.16 -0.14 -0.28 0.02 0.07 -0.05 -0.07 73.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0526 0.0485 0.0461 0.0451 0.0392 0.045 7.26%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.08 0.08 0.09 0.085 0.11 0.10 0.10 -
P/RPS 1.15 1.06 1.22 1.17 1.60 1.24 1.29 -7.36%
P/EPS -28.57 -30.77 -17.31 212.50 82.50 -83.33 -62.50 -40.63%
EY -3.50 -3.25 -5.78 0.47 1.21 -1.20 -1.60 68.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.80 1.00 0.85 1.22 1.11 1.00 -7.46%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 20/08/15 25/05/15 27/02/15 27/11/14 22/08/14 29/05/14 -
Price 0.085 0.08 0.09 0.085 0.095 0.12 0.105 -
P/RPS 1.22 1.06 1.22 1.17 1.38 1.49 1.36 -6.98%
P/EPS -30.36 -30.77 -17.31 212.50 71.25 -100.00 -65.63 -40.15%
EY -3.29 -3.25 -5.78 0.47 1.40 -1.00 -1.52 67.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.80 1.00 0.85 1.06 1.33 1.05 -7.10%

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