[LUSTER] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -26.43%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 162,191 146,810 145,681 146,130 79,313 19.56%
PBT -30,437 -5,288 819 8,419 8,551 -
Tax 1,471 779 313 -1,545 -1,113 -
NP -28,966 -4,509 1,132 6,874 7,438 -
-
NP to SH -28,628 -3,633 1,489 6,874 7,438 -
-
Tax Rate - - -38.22% 18.35% 13.02% -
Total Cost 191,157 151,319 144,549 139,256 71,875 27.68%
-
Net Worth 46,502 77,934 72,722 83,258 66,292 -8.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 1,831 3,025 - -
Div Payout % - - 122.98% 44.02% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 46,502 77,934 72,722 83,258 66,292 -8.47%
NOSH 61,187 60,886 61,111 60,772 52,198 4.04%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -17.86% -3.07% 0.78% 4.70% 9.38% -
ROE -61.56% -4.66% 2.05% 8.26% 11.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 265.07 241.12 238.39 240.45 151.94 14.91%
EPS -46.79 -5.97 2.44 11.31 14.25 -
DPS 0.00 0.00 3.00 5.00 0.00 -
NAPS 0.76 1.28 1.19 1.37 1.27 -12.03%
Adjusted Per Share Value based on latest NOSH - 60,772
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.37 4.86 4.82 4.83 2.62 19.63%
EPS -0.95 -0.12 0.05 0.23 0.25 -
DPS 0.00 0.00 0.06 0.10 0.00 -
NAPS 0.0154 0.0258 0.0241 0.0275 0.0219 -8.42%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.66 0.26 0.62 1.67 1.69 -
P/RPS 0.25 0.11 0.26 0.69 1.11 -31.09%
P/EPS -1.41 -4.36 25.45 14.76 11.86 -
EY -70.89 -22.95 3.93 6.77 8.43 -
DY 0.00 0.00 4.83 2.99 0.00 -
P/NAPS 0.87 0.20 0.52 1.22 1.33 -10.06%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 - -
Price 0.37 0.33 0.54 1.55 0.00 -
P/RPS 0.14 0.14 0.23 0.64 0.00 -
P/EPS -0.79 -5.53 22.16 13.70 0.00 -
EY -126.45 -18.08 4.51 7.30 0.00 -
DY 0.00 0.00 5.55 3.23 0.00 -
P/NAPS 0.49 0.26 0.45 1.13 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