[LUSTER] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -52263.83%
YoY- -37.21%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 104,205 64,118 29,613 113,886 85,787 56,714 25,157 157.69%
PBT 4,928 4,280 1,872 -24,311 682 1,145 -793 -
Tax -1,171 -695 -295 -991 -806 -685 -215 209.24%
NP 3,757 3,585 1,577 -25,302 -124 460 -1,008 -
-
NP to SH 3,608 3,498 1,519 -24,517 47 671 -849 -
-
Tax Rate 23.76% 16.24% 15.76% - 118.18% 59.83% - -
Total Cost 100,448 60,533 28,036 139,188 85,911 56,254 26,165 144.97%
-
Net Worth 149,469 145,091 118,144 120,858 155,871 150,975 127,350 11.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 149,469 145,091 118,144 120,858 155,871 150,975 127,350 11.25%
NOSH 1,976,035 1,976,035 1,687,777 1,726,549 1,731,910 1,677,500 1,415,000 24.91%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.61% 5.59% 5.33% -22.22% -0.14% 0.81% -4.01% -
ROE 2.41% 2.41% 1.29% -20.29% 0.03% 0.44% -0.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 5.58 3.54 1.75 6.60 4.95 3.38 1.78 114.04%
EPS 0.19 0.19 0.09 -1.42 0.00 0.04 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.07 0.07 0.09 0.09 0.09 -7.54%
Adjusted Per Share Value based on latest NOSH - 1,729,859
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.45 2.12 0.98 3.77 2.84 1.88 0.83 158.29%
EPS 0.12 0.12 0.05 -0.81 0.00 0.02 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.048 0.0391 0.04 0.0516 0.0499 0.0421 11.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.13 0.125 0.115 0.05 0.06 0.075 0.07 -
P/RPS 2.33 3.54 6.55 0.76 1.21 2.22 3.94 -29.52%
P/EPS 67.32 64.81 127.78 -3.52 2,210.95 187.50 -116.67 -
EY 1.49 1.54 0.78 -28.40 0.05 0.53 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.64 0.71 0.67 0.83 0.78 63.38%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 25/08/17 23/05/17 28/02/17 22/11/16 29/08/16 30/05/16 -
Price 0.12 0.125 0.15 0.09 0.055 0.07 0.065 -
P/RPS 2.15 3.54 8.55 1.36 1.11 2.07 3.66 -29.83%
P/EPS 62.14 64.81 166.67 -6.34 2,026.70 175.00 -108.33 -
EY 1.61 1.54 0.60 -15.78 0.05 0.57 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.56 2.14 1.29 0.61 0.78 0.72 63.04%

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