[LUSTER] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -36.21%
YoY- -72.67%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 37,491 32,244 47,385 41,811 47,649 31,962 25,388 29.77%
PBT -1,434 -1,627 -4,557 643 465 -1,162 -5,234 -57.91%
Tax -362 -150 -734 -281 -83 -19 1,162 -
NP -1,796 -1,777 -5,291 362 382 -1,181 -4,072 -42.14%
-
NP to SH -1,563 -1,902 -5,577 481 754 -1,181 -3,812 -44.89%
-
Tax Rate - - - 43.70% 17.85% - - -
Total Cost 39,287 34,021 52,676 41,449 47,267 33,143 29,460 21.21%
-
Net Worth 66,197 72,800 68,489 77,934 77,852 86,015 80,715 -12.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 66,197 72,800 68,489 77,934 77,852 86,015 80,715 -12.41%
NOSH 61,294 65,586 61,151 60,886 61,300 68,265 61,148 0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.79% -5.51% -11.17% 0.87% 0.80% -3.70% -16.04% -
ROE -2.36% -2.61% -8.14% 0.62% 0.97% -1.37% -4.72% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.17 49.16 77.49 68.67 77.73 46.82 41.52 29.56%
EPS -2.55 -2.90 -9.12 0.79 1.23 -1.73 -6.27 -45.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.11 1.12 1.28 1.27 1.26 1.32 -12.55%
Adjusted Per Share Value based on latest NOSH - 60,886
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.24 1.07 1.57 1.38 1.58 1.06 0.84 29.73%
EPS -0.05 -0.06 -0.18 0.02 0.02 -0.04 -0.13 -47.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0219 0.0241 0.0227 0.0258 0.0258 0.0285 0.0267 -12.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.87 0.31 0.31 0.26 0.30 0.32 0.35 -
P/RPS 1.42 0.63 0.40 0.38 0.39 0.68 0.84 42.04%
P/EPS -34.12 -10.69 -3.40 32.91 24.39 -18.50 -5.61 234.29%
EY -2.93 -9.35 -29.42 3.04 4.10 -5.41 -17.81 -70.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.28 0.28 0.20 0.24 0.25 0.27 108.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 11/09/06 13/06/06 28/02/06 -
Price 0.69 0.55 0.34 0.33 0.26 0.30 0.37 -
P/RPS 1.13 1.12 0.44 0.48 0.33 0.64 0.89 17.30%
P/EPS -27.06 -18.97 -3.73 41.77 21.14 -17.34 -5.94 175.57%
EY -3.70 -5.27 -26.82 2.39 4.73 -5.77 -16.85 -63.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 0.30 0.26 0.20 0.24 0.28 73.78%

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