[LUSTER] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[LUSTER] LUSTER INDUSTRIES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 86.06%
YoY- -62.6%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 132,304 116,825 111,545 106,293 148,845 73,784 41,709 21.19%
PBT -20,065 -11,632 -3,017 3,355 10,100 29,998 -15,451 4.44%
Tax -1,356 -2,140 -1,251 -1,787 -4,079 -744 1,261 -
NP -21,421 -13,772 -4,268 1,568 6,021 29,254 -14,190 7.09%
-
NP to SH -20,956 -14,292 -4,431 1,455 3,890 27,497 -14,190 6.70%
-
Tax Rate - - - 53.26% 40.39% 2.48% - -
Total Cost 153,725 130,597 115,813 104,725 142,824 44,530 55,899 18.34%
-
Net Worth 149,469 155,871 146,099 129,543 125,384 69,079 -24,415 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 149,469 155,871 146,099 129,543 125,384 69,079 -24,415 -
NOSH 1,976,035 1,731,910 1,623,333 1,439,375 1,253,846 627,999 61,039 78.43%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -16.19% -11.79% -3.83% 1.48% 4.05% 39.65% -34.02% -
ROE -14.02% -9.17% -3.03% 1.12% 3.10% 39.80% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 7.08 6.75 6.87 7.38 11.87 11.75 68.33 -31.44%
EPS -1.12 -0.83 -0.27 0.10 0.31 4.38 -23.25 -39.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.09 0.10 0.11 -0.40 -
Adjusted Per Share Value based on latest NOSH - 1,439,375
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.38 3.86 3.69 3.52 4.92 2.44 1.38 21.20%
EPS -0.69 -0.47 -0.15 0.05 0.13 0.91 -0.47 6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0516 0.0483 0.0429 0.0415 0.0229 -0.0081 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.13 0.06 0.08 0.11 0.095 0.09 0.035 -
P/RPS 1.84 0.89 1.16 1.49 0.80 0.77 0.05 82.27%
P/EPS -11.59 -7.27 -29.31 108.82 30.62 2.06 -0.15 106.24%
EY -8.63 -13.75 -3.41 0.92 3.27 48.65 -664.21 -51.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.67 0.89 1.22 0.95 0.82 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 22/11/16 27/11/15 27/11/14 28/11/13 27/11/12 30/11/11 -
Price 0.12 0.055 0.085 0.095 0.09 0.12 0.01 -
P/RPS 1.69 0.82 1.24 1.29 0.76 1.02 0.01 134.95%
P/EPS -10.70 -6.66 -31.14 93.98 29.01 2.74 -0.04 153.62%
EY -9.35 -15.00 -3.21 1.06 3.45 36.49 -2,324.72 -60.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.61 0.94 1.06 0.90 1.09 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