[LUSTER] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -103.62%
YoY- -107.84%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 28,099 31,038 23,568 28,278 33,791 9,046 7,426 24.80%
PBT -24,993 -12,314 -708 731 1,430 -2,025 -10,965 14.70%
Tax -185 -1,334 -131 -726 -1,168 36 1,281 -
NP -25,178 -13,648 -839 5 262 -1,989 -9,684 17.24%
-
NP to SH -24,564 -14,339 -957 -59 753 -1,989 -9,684 16.76%
-
Tax Rate - - - 99.32% 81.68% - - -
Total Cost 53,277 44,686 24,407 28,273 33,529 11,035 17,110 20.82%
-
Net Worth 121,090 150,059 159,500 138,000 82,829 -26,316 -19,575 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 121,090 150,059 159,500 138,000 82,829 -26,316 -19,575 -
NOSH 1,729,859 1,667,325 1,595,000 1,380,000 1,088,012 61,200 61,174 74.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -89.60% -43.97% -3.56% 0.02% 0.78% -21.99% -130.41% -
ROE -20.29% -9.56% -0.60% -0.04% 0.91% 0.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.62 1.86 1.48 2.05 4.49 14.78 12.14 -28.49%
EPS -1.42 -0.86 -0.06 0.00 0.10 -0.81 -15.83 -33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.09 0.10 0.10 0.11 -0.43 -0.32 -
Adjusted Per Share Value based on latest NOSH - 1,380,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.93 1.03 0.78 0.94 1.12 0.30 0.25 24.45%
EPS -0.81 -0.47 -0.03 0.00 0.02 -0.07 -0.32 16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0401 0.0496 0.0528 0.0457 0.0274 -0.0087 -0.0065 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.05 0.08 0.085 0.085 0.10 0.01 0.035 -
P/RPS 3.08 4.30 5.75 4.15 2.23 0.07 0.29 48.20%
P/EPS -3.52 -9.30 -141.67 -1,988.14 100.00 -0.31 -0.22 58.67%
EY -28.40 -10.75 -0.71 -0.05 1.00 -325.00 -452.29 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.89 0.85 0.85 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 27/02/15 28/02/14 28/02/13 29/02/12 23/02/11 -
Price 0.09 0.075 0.085 0.13 0.115 0.01 0.035 -
P/RPS 5.54 4.03 5.75 6.34 2.56 0.07 0.29 63.42%
P/EPS -6.34 -8.72 -141.67 -3,040.68 115.00 -0.31 -0.22 75.00%
EY -15.78 -11.47 -0.71 -0.03 0.87 -325.00 -452.29 -42.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.83 0.85 1.30 1.05 0.00 0.00 -

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