[LUSTER] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -2964.71%
YoY- -163.44%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 31,557 25,157 31,038 27,676 30,246 30,055 23,568 21.50%
PBT 1,938 -793 -12,314 -495 339 -1,981 -708 -
Tax -470 -215 -1,334 -921 -288 -138 -131 134.54%
NP 1,468 -1,008 -13,648 -1,416 51 -2,119 -839 -
-
NP to SH 1,520 -849 -14,339 -1,461 51 -2,119 -957 -
-
Tax Rate 24.25% - - - 84.96% - - -
Total Cost 30,089 26,165 44,686 29,092 30,195 32,174 24,407 14.98%
-
Net Worth 151,999 127,350 150,059 146,099 163,000 146,700 159,500 -3.16%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 151,999 127,350 150,059 146,099 163,000 146,700 159,500 -3.16%
NOSH 1,688,888 1,415,000 1,667,325 1,623,333 1,630,000 1,630,000 1,595,000 3.89%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.65% -4.01% -43.97% -5.12% 0.17% -7.05% -3.56% -
ROE 1.00% -0.67% -9.56% -1.00% 0.03% -1.44% -0.60% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.87 1.78 1.86 1.70 1.86 1.84 1.48 16.89%
EPS 0.09 -0.06 -0.86 -0.09 0.00 -0.13 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.10 0.09 0.10 -6.78%
Adjusted Per Share Value based on latest NOSH - 1,623,333
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.04 0.83 1.03 0.92 1.00 0.99 0.78 21.16%
EPS 0.05 -0.03 -0.47 -0.05 0.00 -0.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.0421 0.0496 0.0483 0.0539 0.0485 0.0528 -3.18%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.075 0.07 0.08 0.08 0.08 0.09 0.085 -
P/RPS 4.01 3.94 4.30 4.69 4.31 4.88 5.75 -21.37%
P/EPS 83.33 -116.67 -9.30 -88.89 2,556.86 -69.23 -141.67 -
EY 1.20 -0.86 -10.75 -1.13 0.04 -1.44 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.89 0.89 0.80 1.00 0.85 -1.57%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 27/11/15 20/08/15 25/05/15 27/02/15 -
Price 0.07 0.065 0.075 0.085 0.08 0.09 0.085 -
P/RPS 3.75 3.66 4.03 4.99 4.31 4.88 5.75 -24.81%
P/EPS 77.78 -108.33 -8.72 -94.44 2,556.86 -69.23 -141.67 -
EY 1.29 -0.92 -11.47 -1.06 0.04 -1.44 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.72 0.83 0.94 0.80 1.00 0.85 -5.57%

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