[LUSTER] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -91.45%
YoY- -88.73%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 115,428 108,880 123,793 142,196 52,088 40,992 41,389 18.62%
PBT -11,664 745 3,125 9,261 26,574 -18,854 -8,950 4.50%
Tax -2,940 -1,041 -1,810 -3,640 -456 1,587 -297 46.48%
NP -14,604 -296 1,315 5,621 26,118 -17,267 -9,247 7.90%
-
NP to SH -15,129 -667 782 2,888 25,636 -17,267 -9,247 8.54%
-
Tax Rate - 139.73% 57.92% 39.30% 1.72% - - -
Total Cost 130,032 109,176 122,478 136,575 25,970 58,259 50,636 17.00%
-
Net Worth 151,999 0 110,250 113,222 35,915 -23,294 -5,512 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 151,999 0 110,250 113,222 35,915 -23,294 -5,512 -
NOSH 1,688,888 1,630,000 1,225,000 1,132,222 359,155 61,302 61,250 73.72%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -12.65% -0.27% 1.06% 3.95% 50.14% -42.12% -22.34% -
ROE -9.95% 0.00% 0.71% 2.55% 71.38% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.83 6.68 10.11 12.56 14.50 66.87 67.57 -31.72%
EPS -0.90 -0.04 0.06 0.26 7.14 -28.17 -15.10 -37.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.09 0.10 0.10 -0.38 -0.09 -
Adjusted Per Share Value based on latest NOSH - 1,132,222
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.82 3.60 4.10 4.70 1.72 1.36 1.37 18.61%
EPS -0.50 -0.02 0.03 0.10 0.85 -0.57 -0.31 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0503 0.00 0.0365 0.0375 0.0119 -0.0077 -0.0018 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.075 0.08 0.10 0.12 0.12 0.035 0.035 -
P/RPS 1.10 1.20 0.99 0.96 0.83 0.05 0.05 67.31%
P/EPS -8.37 -195.50 156.65 47.05 1.68 -0.12 -0.23 81.94%
EY -11.94 -0.51 0.64 2.13 59.48 -804.77 -431.35 -44.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.00 1.11 1.20 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 20/08/15 22/08/14 30/08/13 28/08/12 23/08/11 01/09/10 -
Price 0.07 0.08 0.12 0.095 0.10 0.035 0.035 -
P/RPS 1.02 1.20 1.19 0.76 0.69 0.05 0.05 65.22%
P/EPS -7.81 -195.50 187.98 37.24 1.40 -0.12 -0.23 79.85%
EY -12.80 -0.51 0.53 2.68 71.38 -804.77 -431.35 -44.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 1.33 0.95 1.00 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