[LUSTER] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -25.86%
YoY- -89.89%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 153,580 86,317 45,710 48,933 35,602 181,637 153,074 0.05%
PBT 10,781 42,697 -5,981 -12,192 -6,349 -2,176 -34,425 -
Tax -3,442 -1,040 -26 -26 -85 -130 2,940 -
NP 7,338 41,657 -6,008 -12,218 -6,434 -2,306 -31,485 -
-
NP to SH 4,200 39,314 -6,008 -12,218 -6,434 -2,668 -30,653 -
-
Tax Rate 31.93% 2.44% - - - - - -
Total Cost 146,241 44,660 51,718 61,151 42,037 183,943 184,559 -3.80%
-
Net Worth 121,153 66,464 -24,489 -9,787 1,834 22,641 46,493 17.29%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 121,153 66,464 -24,489 -9,787 1,834 22,641 46,493 17.29%
NOSH 1,211,538 604,221 61,222 61,174 61,166 61,192 61,176 64.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.78% 48.26% -13.14% -24.97% -18.07% -1.27% -20.57% -
ROE 3.47% 59.15% 0.00% 0.00% -350.67% -11.78% -65.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 12.68 14.29 74.66 79.99 58.21 296.83 250.22 -39.14%
EPS 0.35 6.51 -9.81 -19.97 -10.52 -4.36 -50.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 -0.40 -0.16 0.03 0.37 0.76 -28.66%
Adjusted Per Share Value based on latest NOSH - 61,221
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.08 2.86 1.51 1.62 1.18 6.01 5.06 0.06%
EPS 0.14 1.30 -0.20 -0.40 -0.21 -0.09 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.022 -0.0081 -0.0032 0.0006 0.0075 0.0154 17.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 07/07/09 30/09/08 28/09/07 -
Price 0.095 0.09 0.035 0.035 0.01 0.11 0.66 -
P/RPS 0.75 0.63 0.05 0.04 0.02 0.04 0.26 19.29%
P/EPS 27.40 1.38 -0.36 -0.18 -0.10 -2.52 -1.32 -
EY 3.65 72.30 -280.38 -570.67 -1,052.00 -39.64 -75.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.00 0.00 0.33 0.30 0.87 1.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 27/11/12 30/11/11 30/11/10 20/11/09 28/11/08 30/11/07 -
Price 0.09 0.12 0.01 0.035 0.035 0.10 0.37 -
P/RPS 0.71 0.84 0.01 0.04 0.06 0.03 0.15 29.54%
P/EPS 25.96 1.84 -0.10 -0.18 -0.33 -2.29 -0.74 -
EY 3.85 54.22 -981.33 -570.67 -300.57 -43.60 -135.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.09 0.00 0.00 1.17 0.27 0.49 10.65%

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