[LUSTER] QoQ Cumulative 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- -63.21%
YoY- -81.98%
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 87,977 60,301 30,055 101,583 78,015 53,004 26,287 123.58%
PBT -2,137 -1,642 -1,981 1,916 2,624 -643 -704 109.50%
Tax -1,347 -426 -138 -1,192 -1,061 -350 -217 237.38%
NP -3,484 -2,068 -2,119 724 1,563 -993 -921 142.58%
-
NP to SH -3,529 -2,068 -2,119 557 1,514 -789 -544 247.43%
-
Tax Rate - - - 62.21% 40.43% - - -
Total Cost 91,461 62,369 32,174 100,859 76,452 53,997 27,208 124.23%
-
Net Worth 151,242 159,076 146,700 139,250 136,260 118,350 136,000 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 151,242 159,076 146,700 139,250 136,260 118,350 136,000 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 -2.33% -1.30% -1.44% 0.40% 1.11% -0.67% -0.40% -
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 5.24 3.79 1.84 7.30 5.15 4.03 1.93 94.49%
EPS -0.21 -0.13 -0.13 0.04 0.10 -0.06 -0.04 201.76%
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 2.91 1.99 0.99 3.36 2.58 1.75 0.87 123.49%
EPS -0.12 -0.07 -0.07 0.02 0.05 -0.03 -0.02 229.83%
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 1.53 2.11 4.88 1.17 2.13 2.48 5.17 -55.55%
P/EPS -38.10 -61.54 -69.23 212.50 110.00 -166.67 -250.00 -71.43%
EY -2.63 -1.63 -1.44 0.47 0.91 -0.60 -0.40 250.56%
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 1.62 2.11 4.88 1.17 1.84 2.98 5.43 -55.31%
P/EPS -40.48 -61.54 -69.23 212.50 95.00 -200.00 -262.50 -71.21%
EY -2.47 -1.63 -1.44 0.47 1.05 -0.50 -0.38 247.89%
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