[LUSTER] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -223.85%
YoY- -286.44%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 168,807 146,810 159,013 146,921 143,558 145,681 129,401 19.33%
PBT -4,611 -5,288 -4,311 -2,775 -1,845 819 331 -
Tax -1,117 779 1,006 974 901 313 493 -
NP -5,728 -4,509 -3,305 -1,801 -944 1,132 824 -
-
NP to SH -5,398 -3,633 -2,354 -1,059 -327 1,489 987 -
-
Tax Rate - - - - - -38.22% -148.94% -
Total Cost 174,535 151,319 162,318 148,722 144,502 144,549 128,577 22.52%
-
Net Worth 68,489 77,934 77,852 86,015 80,715 72,722 71,562 -2.87%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 1,831 1,831 -
Div Payout % - - - - - 122.98% 185.53% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 68,489 77,934 77,852 86,015 80,715 72,722 71,562 -2.87%
NOSH 61,151 60,886 61,300 68,265 61,148 61,111 61,164 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -3.39% -3.07% -2.08% -1.23% -0.66% 0.78% 0.64% -
ROE -7.88% -4.66% -3.02% -1.23% -0.41% 2.05% 1.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 276.05 241.12 259.40 215.22 234.77 238.39 211.56 19.35%
EPS -8.83 -5.97 -3.84 -1.55 -0.53 2.44 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 2.99 -
NAPS 1.12 1.28 1.27 1.26 1.32 1.19 1.17 -2.86%
Adjusted Per Share Value based on latest NOSH - 68,265
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.58 4.86 5.26 4.86 4.75 4.82 4.28 19.28%
EPS -0.18 -0.12 -0.08 -0.04 -0.01 0.05 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0227 0.0258 0.0258 0.0285 0.0267 0.0241 0.0237 -2.82%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.31 0.26 0.30 0.32 0.35 0.62 0.88 -
P/RPS 0.11 0.11 0.12 0.15 0.15 0.26 0.42 -58.96%
P/EPS -3.51 -4.36 -7.81 -20.63 -65.45 25.45 54.53 -
EY -28.48 -22.95 -12.80 -4.85 -1.53 3.93 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 4.83 3.40 -
P/NAPS 0.28 0.20 0.24 0.25 0.27 0.52 0.75 -48.05%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 11/09/06 13/06/06 28/02/06 30/11/05 30/08/05 -
Price 0.34 0.33 0.26 0.30 0.37 0.54 0.82 -
P/RPS 0.12 0.14 0.10 0.14 0.16 0.23 0.39 -54.32%
P/EPS -3.85 -5.53 -6.77 -19.34 -69.19 22.16 50.82 -
EY -25.96 -18.08 -14.77 -5.17 -1.45 4.51 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 5.55 3.65 -
P/NAPS 0.30 0.26 0.20 0.24 0.28 0.45 0.70 -43.06%

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