[LUSTER] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 53.27%
YoY- -55.24%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 30,055 26,287 29,654 8,957 9,508 9,033 7,200 26.87%
PBT -1,981 -704 1,651 -3,035 -1,950 -2,348 -698 18.97%
Tax -138 -217 -661 0 -5 -7 -29 29.67%
NP -2,119 -921 990 -3,035 -1,955 -2,355 -727 19.50%
-
NP to SH -2,119 -544 501 -3,035 -1,955 -2,355 -727 19.50%
-
Tax Rate - - 40.04% - - - - -
Total Cost 32,174 27,208 28,664 11,992 11,463 11,388 7,927 26.28%
-
Net Worth 146,700 136,000 100,199 -29,370 -21,382 -3,058 5,498 72.82%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 146,700 136,000 100,199 -29,370 -21,382 -3,058 5,498 72.82%
NOSH 1,630,000 1,360,000 1,001,999 61,189 61,093 61,168 61,092 72.81%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -7.05% -3.50% 3.34% -33.88% -20.56% -26.07% -10.10% -
ROE -1.44% -0.40% 0.50% 0.00% 0.00% 0.00% -13.22% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.84 1.93 2.96 14.64 15.56 14.77 11.79 -26.61%
EPS -0.13 -0.04 0.05 -4.96 -3.20 -3.85 -1.19 -30.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 -0.48 -0.35 -0.05 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 61,189
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 0.99 0.87 0.98 0.30 0.31 0.30 0.24 26.62%
EPS -0.07 -0.02 0.02 -0.10 -0.06 -0.08 -0.02 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.045 0.0331 -0.0097 -0.0071 -0.001 0.0018 73.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.09 0.10 0.10 0.01 0.035 0.035 0.06 -
P/RPS 4.88 5.17 3.38 0.07 0.22 0.24 0.51 45.68%
P/EPS -69.23 -250.00 200.00 -0.20 -1.09 -0.91 -5.04 54.72%
EY -1.44 -0.40 0.50 -496.00 -91.43 -110.00 -19.83 -35.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.00 0.00 0.00 0.00 0.67 6.89%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 29/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.09 0.105 0.215 0.14 0.035 0.035 0.05 -
P/RPS 4.88 5.43 7.26 0.96 0.22 0.24 0.42 50.46%
P/EPS -69.23 -262.50 430.00 -2.82 -1.09 -0.91 -4.20 59.49%
EY -1.44 -0.38 0.23 -35.43 -91.43 -110.00 -23.80 -37.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 2.15 0.00 0.00 0.00 0.56 10.14%

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