[LUSTER] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -45.04%
YoY- -151.91%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 30,055 101,583 78,015 53,004 26,287 143,463 115,185 -59.20%
PBT -1,981 1,916 2,624 -643 -704 8,817 8,086 -
Tax -138 -1,192 -1,061 -350 -217 -3,308 -2,582 -85.83%
NP -2,119 724 1,563 -993 -921 5,509 5,504 -
-
NP to SH -2,119 557 1,514 -789 -544 3,091 3,150 -
-
Tax Rate - 62.21% 40.43% - - 37.52% 31.93% -
Total Cost 32,174 100,859 76,452 53,997 27,208 137,954 109,681 -55.88%
-
Net Worth 146,700 139,250 136,260 118,350 136,000 127,285 121,153 13.61%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 146,700 139,250 136,260 118,350 136,000 127,285 121,153 13.61%
NOSH 1,630,000 1,392,500 1,513,999 1,315,000 1,360,000 1,272,857 1,211,538 21.89%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -7.05% 0.71% 2.00% -1.87% -3.50% 3.84% 4.78% -
ROE -1.44% 0.40% 1.11% -0.67% -0.40% 2.43% 2.60% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.84 7.30 5.15 4.03 1.93 11.27 9.51 -66.58%
EPS -0.13 0.04 0.10 -0.06 -0.04 0.24 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.09 0.09 0.10 0.10 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 1,225,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.99 3.36 2.58 1.75 0.87 4.75 3.81 -59.31%
EPS -0.07 0.02 0.05 -0.03 -0.02 0.10 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0461 0.0451 0.0392 0.045 0.0421 0.0401 13.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.09 0.085 0.11 0.10 0.10 0.085 0.095 -
P/RPS 4.88 1.17 2.13 2.48 5.17 0.75 1.00 187.98%
P/EPS -69.23 212.50 110.00 -166.67 -250.00 35.00 36.54 -
EY -1.44 0.47 0.91 -0.60 -0.40 2.86 2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 1.22 1.11 1.00 0.85 0.95 3.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 27/11/14 22/08/14 29/05/14 28/02/14 28/11/13 -
Price 0.09 0.085 0.095 0.12 0.105 0.13 0.09 -
P/RPS 4.88 1.17 1.84 2.98 5.43 1.15 0.95 198.00%
P/EPS -69.23 212.50 95.00 -200.00 -262.50 53.53 34.62 -
EY -1.44 0.47 1.05 -0.50 -0.38 1.87 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 1.06 1.33 1.05 1.30 0.90 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