[LUSTER] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -303.25%
YoY- -3019.61%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 116,825 115,428 114,117 119,015 111,545 108,880 105,351 7.11%
PBT -11,632 -11,664 -13,263 -14,451 -3,017 745 467 -
Tax -2,140 -2,940 -2,758 -2,681 -1,251 -1,041 -886 79.73%
NP -13,772 -14,604 -16,021 -17,132 -4,268 -296 -419 919.59%
-
NP to SH -14,292 -15,129 -16,598 -17,868 -4,431 -667 -963 500.95%
-
Tax Rate - - - - - 139.73% 189.72% -
Total Cost 130,597 130,032 130,138 136,147 115,813 109,176 105,770 15.04%
-
Net Worth 155,871 151,999 127,350 150,059 146,099 0 146,700 4.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 155,871 151,999 127,350 150,059 146,099 0 146,700 4.11%
NOSH 1,731,910 1,688,888 1,415,000 1,667,325 1,623,333 1,630,000 1,630,000 4.11%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -11.79% -12.65% -14.04% -14.39% -3.83% -0.27% -0.40% -
ROE -9.17% -9.95% -13.03% -11.91% -3.03% 0.00% -0.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.75 6.83 8.06 7.14 6.87 6.68 6.46 2.96%
EPS -0.83 -0.90 -1.17 -1.07 -0.27 -0.04 -0.06 473.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.09 0.09 0.00 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 1,667,325
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.86 3.82 3.78 3.94 3.69 3.60 3.49 6.92%
EPS -0.47 -0.50 -0.55 -0.59 -0.15 -0.02 -0.03 522.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0503 0.0421 0.0496 0.0483 0.00 0.0485 4.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.06 0.075 0.07 0.08 0.08 0.08 0.09 -
P/RPS 0.89 1.10 0.87 1.12 1.16 1.20 1.39 -25.65%
P/EPS -7.27 -8.37 -5.97 -7.47 -29.31 -195.50 -152.34 -86.77%
EY -13.75 -11.94 -16.76 -13.40 -3.41 -0.51 -0.66 652.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.83 0.78 0.89 0.89 0.00 1.00 -23.37%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 29/08/16 30/05/16 25/02/16 27/11/15 20/08/15 25/05/15 -
Price 0.055 0.07 0.065 0.075 0.085 0.08 0.09 -
P/RPS 0.82 1.02 0.81 1.05 1.24 1.20 1.39 -29.59%
P/EPS -6.66 -7.81 -5.54 -7.00 -31.14 -195.50 -152.34 -87.51%
EY -15.00 -12.80 -18.05 -14.29 -3.21 -0.51 -0.66 697.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.78 0.72 0.83 0.94 0.00 1.00 -28.00%

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