[LUSTER] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 95.25%
YoY- 59.93%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 113,886 85,787 56,714 25,157 119,015 87,977 60,301 52.49%
PBT -24,311 682 1,145 -793 -14,451 -2,137 -1,642 498.05%
Tax -991 -806 -685 -215 -2,681 -1,347 -426 75.11%
NP -25,302 -124 460 -1,008 -17,132 -3,484 -2,068 426.95%
-
NP to SH -24,517 47 671 -849 -17,868 -3,529 -2,068 416.04%
-
Tax Rate - 118.18% 59.83% - - - - -
Total Cost 139,188 85,911 56,254 26,165 136,147 91,461 62,369 70.35%
-
Net Worth 120,858 155,871 150,975 127,350 150,291 151,242 159,076 -16.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 120,858 155,871 150,975 127,350 150,291 151,242 159,076 -16.66%
NOSH 1,726,549 1,731,910 1,677,500 1,415,000 1,669,906 1,680,476 1,590,769 5.58%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -22.22% -0.14% 0.81% -4.01% -14.39% -3.96% -3.43% -
ROE -20.29% 0.03% 0.44% -0.67% -11.89% -2.33% -1.30% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.60 4.95 3.38 1.78 7.13 5.24 3.79 44.50%
EPS -1.42 0.00 0.04 -0.06 -1.07 -0.21 -0.13 388.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.09 0.09 0.09 0.09 0.10 -21.07%
Adjusted Per Share Value based on latest NOSH - 1,415,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.77 2.84 1.88 0.83 3.94 2.91 1.99 52.80%
EPS -0.81 0.00 0.02 -0.03 -0.59 -0.12 -0.07 407.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0516 0.0499 0.0421 0.0497 0.05 0.0526 -16.61%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.05 0.06 0.075 0.07 0.08 0.08 0.08 -
P/RPS 0.76 1.21 2.22 3.94 1.12 1.53 2.11 -49.21%
P/EPS -3.52 2,210.95 187.50 -116.67 -7.48 -38.10 -61.54 -85.02%
EY -28.40 0.05 0.53 -0.86 -13.38 -2.63 -1.63 566.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.83 0.78 0.89 0.89 0.80 -7.61%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 22/11/16 29/08/16 30/05/16 25/02/16 27/11/15 20/08/15 -
Price 0.09 0.055 0.07 0.065 0.075 0.085 0.08 -
P/RPS 1.36 1.11 2.07 3.66 1.05 1.62 2.11 -25.28%
P/EPS -6.34 2,026.70 175.00 -108.33 -7.01 -40.48 -61.54 -77.87%
EY -15.78 0.05 0.57 -0.92 -14.27 -2.47 -1.63 351.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.61 0.78 0.72 0.83 0.94 0.80 37.31%

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