[LUSTER] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
11-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 74.43%
YoY- -120.07%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 32,244 168,806 121,421 79,611 31,962 143,558 118,170 -57.96%
PBT -1,627 -4,610 -52 -696 -1,162 -1,865 3,391 -
Tax -150 -1,118 -384 -103 -19 900 -262 -31.07%
NP -1,777 -5,728 -436 -799 -1,181 -965 3,129 -
-
NP to SH -1,902 -5,399 179 -302 -1,181 -569 3,265 -
-
Tax Rate - - - - - - 7.73% -
Total Cost 34,021 174,534 121,857 80,410 33,143 144,523 115,041 -55.64%
-
Net Worth 72,800 68,558 79,006 78,273 86,015 77,702 72,759 0.03%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 72,800 68,558 79,006 78,273 86,015 77,702 72,759 0.03%
NOSH 65,586 61,213 61,724 61,632 68,265 61,182 61,142 4.79%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -5.51% -3.39% -0.36% -1.00% -3.70% -0.67% 2.65% -
ROE -2.61% -7.88% 0.23% -0.39% -1.37% -0.73% 4.49% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 49.16 275.77 196.72 129.17 46.82 234.64 193.27 -59.88%
EPS -2.90 -8.82 0.29 -0.49 -1.73 -0.93 5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.28 1.27 1.26 1.27 1.19 -4.53%
Adjusted Per Share Value based on latest NOSH - 61,300
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.07 5.58 4.02 2.63 1.06 4.75 3.91 -57.88%
EPS -0.06 -0.18 0.01 -0.01 -0.04 -0.02 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0241 0.0227 0.0261 0.0259 0.0285 0.0257 0.0241 0.00%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.31 0.31 0.26 0.30 0.32 0.35 0.62 -
P/RPS 0.63 0.11 0.13 0.23 0.68 0.15 0.32 57.14%
P/EPS -10.69 -3.51 89.66 -61.22 -18.50 -37.63 11.61 -
EY -9.35 -28.45 1.12 -1.63 -5.41 -2.66 8.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.20 0.24 0.25 0.28 0.52 -33.83%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 11/09/06 13/06/06 28/02/06 30/11/05 -
Price 0.55 0.34 0.33 0.26 0.30 0.37 0.54 -
P/RPS 1.12 0.12 0.17 0.20 0.64 0.16 0.28 152.19%
P/EPS -18.97 -3.85 113.79 -53.06 -17.34 -39.78 10.11 -
EY -5.27 -25.94 0.88 -1.88 -5.77 -2.51 9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.26 0.20 0.24 0.29 0.45 7.28%

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