[LUSTER] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -121.42%
YoY- -289.52%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 31,038 27,676 30,246 30,055 23,568 25,011 26,717 10.48%
PBT -12,314 -495 339 -1,981 -708 3,267 61 -
Tax -1,334 -921 -288 -138 -131 -711 -133 363.13%
NP -13,648 -1,416 51 -2,119 -839 2,556 -72 3168.45%
-
NP to SH -14,339 -1,461 51 -2,119 -957 2,303 -245 1396.29%
-
Tax Rate - - 84.96% - - 21.76% 218.03% -
Total Cost 44,686 29,092 30,195 32,174 24,407 22,455 26,789 40.52%
-
Net Worth 150,059 146,099 163,000 146,700 159,500 129,543 110,250 22.74%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 150,059 146,099 163,000 146,700 159,500 129,543 110,250 22.74%
NOSH 1,667,325 1,623,333 1,630,000 1,630,000 1,595,000 1,439,375 1,225,000 22.74%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -43.97% -5.12% 0.17% -7.05% -3.56% 10.22% -0.27% -
ROE -9.56% -1.00% 0.03% -1.44% -0.60% 1.78% -0.22% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.86 1.70 1.86 1.84 1.48 1.74 2.18 -10.01%
EPS -0.86 -0.09 0.00 -0.13 -0.06 0.16 -0.02 1118.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.09 0.10 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 1,630,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.03 0.92 1.00 0.99 0.78 0.83 0.88 11.03%
EPS -0.47 -0.05 0.00 -0.07 -0.03 0.08 -0.01 1193.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0496 0.0483 0.0539 0.0485 0.0528 0.0429 0.0365 22.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.08 0.08 0.09 0.085 0.11 0.10 -
P/RPS 4.30 4.69 4.31 4.88 5.75 6.33 4.59 -4.24%
P/EPS -9.30 -88.89 2,556.86 -69.23 -141.67 68.75 -500.00 -92.92%
EY -10.75 -1.13 0.04 -1.44 -0.71 1.45 -0.20 1313.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.80 1.00 0.85 1.22 1.11 -13.65%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 27/11/15 20/08/15 25/05/15 27/02/15 27/11/14 22/08/14 -
Price 0.075 0.085 0.08 0.09 0.085 0.095 0.12 -
P/RPS 4.03 4.99 4.31 4.88 5.75 5.47 5.50 -18.67%
P/EPS -8.72 -94.44 2,556.86 -69.23 -141.67 59.38 -600.00 -93.99%
EY -11.47 -1.06 0.04 -1.44 -0.71 1.68 -0.17 1544.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.80 1.00 0.85 1.06 1.33 -26.91%

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