[LUSTER] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -54.26%
YoY- -161.56%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 143,463 98,529 43,329 44,126 35,874 174,799 177,289 -3.46%
PBT 8,817 33,453 -6,511 -20,109 -7,191 -18,286 -50,508 -
Tax -3,308 -1,948 16 1,261 -15 -1,034 5,757 -
NP 5,509 31,505 -6,495 -18,848 -7,206 -19,320 -44,751 -
-
NP to SH 3,091 30,239 -6,495 -18,848 -7,206 -19,455 -44,640 -
-
Tax Rate 37.52% 5.82% - - - - - -
Total Cost 137,954 67,024 49,824 62,974 43,080 194,119 222,040 -7.61%
-
Net Worth 127,285 82,829 -26,298 -19,575 -1,835 5,506 23,861 32.15%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 127,285 82,829 -26,298 -19,575 -1,835 5,506 23,861 32.15%
NOSH 1,272,857 1,088,012 61,158 61,174 61,171 61,179 61,184 65.76%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.84% 31.98% -14.99% -42.71% -20.09% -11.05% -25.24% -
ROE 2.43% 36.51% 0.00% 0.00% 0.00% -353.33% -187.08% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 11.27 13.08 70.85 72.13 58.64 285.72 289.76 -41.76%
EPS 0.24 4.17 -2.65 -30.81 -11.78 -31.80 -72.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 -0.43 -0.32 -0.03 0.09 0.39 -20.27%
Adjusted Per Share Value based on latest NOSH - 61,174
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.75 3.26 1.43 1.46 1.19 5.78 5.87 -3.46%
EPS 0.10 1.00 -0.21 -0.62 -0.24 -0.64 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0421 0.0274 -0.0087 -0.0065 -0.0006 0.0018 0.0079 32.12%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 20/11/09 31/12/08 31/12/07 -
Price 0.085 0.10 0.01 0.035 0.035 0.10 0.08 -
P/RPS 0.75 0.76 0.01 0.05 0.06 0.03 0.03 70.91%
P/EPS 35.00 2.49 -0.09 -0.11 -0.30 -0.31 -0.11 -
EY 2.86 40.16 -1,062.00 -880.29 -336.57 -318.00 -912.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 0.00 0.00 0.00 1.11 0.21 26.21%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 23/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.13 0.115 0.01 0.035 0.035 0.08 0.06 -
P/RPS 1.15 0.88 0.01 0.05 0.06 0.03 0.02 96.34%
P/EPS 53.53 2.86 -0.09 -0.11 -0.30 -0.25 -0.08 -
EY 1.87 34.92 -1,062.00 -880.29 -336.57 -397.50 -1,216.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.05 0.00 0.00 0.00 0.89 0.15 43.27%

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