[LUSTER] QoQ Quarter Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 102.41%
YoY- 120.82%
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 25,157 31,038 27,676 30,246 30,055 23,568 25,011 0.38%
PBT -793 -12,314 -495 339 -1,981 -708 3,267 -
Tax -215 -1,334 -921 -288 -138 -131 -711 -54.91%
NP -1,008 -13,648 -1,416 51 -2,119 -839 2,556 -
-
NP to SH -849 -14,339 -1,461 51 -2,119 -957 2,303 -
-
Tax Rate - - - 84.96% - - 21.76% -
Total Cost 26,165 44,686 29,092 30,195 32,174 24,407 22,455 10.72%
-
Net Worth 127,350 150,059 146,099 163,000 146,700 159,500 129,543 -1.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 127,350 150,059 146,099 163,000 146,700 159,500 129,543 -1.13%
NOSH 1,415,000 1,667,325 1,623,333 1,630,000 1,630,000 1,595,000 1,439,375 -1.13%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -4.01% -43.97% -5.12% 0.17% -7.05% -3.56% 10.22% -
ROE -0.67% -9.56% -1.00% 0.03% -1.44% -0.60% 1.78% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.78 1.86 1.70 1.86 1.84 1.48 1.74 1.52%
EPS -0.06 -0.86 -0.09 0.00 -0.13 -0.06 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.09 0.10 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 1,630,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.83 1.03 0.92 1.00 0.99 0.78 0.83 0.00%
EPS -0.03 -0.47 -0.05 0.00 -0.07 -0.03 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0496 0.0483 0.0539 0.0485 0.0528 0.0429 -1.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.07 0.08 0.08 0.08 0.09 0.085 0.11 -
P/RPS 3.94 4.30 4.69 4.31 4.88 5.75 6.33 -27.07%
P/EPS -116.67 -9.30 -88.89 2,556.86 -69.23 -141.67 68.75 -
EY -0.86 -10.75 -1.13 0.04 -1.44 -0.71 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 0.89 0.80 1.00 0.85 1.22 -25.76%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 25/02/16 27/11/15 20/08/15 25/05/15 27/02/15 27/11/14 -
Price 0.065 0.075 0.085 0.08 0.09 0.085 0.095 -
P/RPS 3.66 4.03 4.99 4.31 4.88 5.75 5.47 -23.48%
P/EPS -108.33 -8.72 -94.44 2,556.86 -69.23 -141.67 59.38 -
EY -0.92 -11.47 -1.06 0.04 -1.44 -0.71 1.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.94 0.80 1.00 0.85 1.06 -22.71%

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