[LUSTER] YoY TTM 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- -16.63%
YoY- 58.94%
Quarter Report
Latest QR
Upcoming QR
LUSTER's Result
LUSTER's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 105,351 140,639 118,552 42,778 44,601 37,707 140,363 -4.66%
PBT 467 6,462 38,723 -7,596 -19,711 -8,841 -17,654 -
Tax -886 -2,864 -2,938 21 1,263 7 -1,026 -2.41%
NP -419 3,598 35,785 -7,575 -18,448 -8,834 -18,680 -46.87%
-
NP to SH -963 2,046 33,762 -7,575 -18,448 -8,834 -18,984 -39.14%
-
Tax Rate 189.72% 44.32% 7.59% - - - - -
Total Cost 105,770 137,041 82,767 50,353 63,049 46,541 159,043 -6.56%
-
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 -0.40% 2.56% 30.19% -17.71% -41.36% -23.43% -13.31% -
ROE -0.66% 1.50% 33.69% 0.00% 0.00% 0.00% -345.27% -
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 6.46 10.34 11.83 69.91 73.00 61.64 229.76 -44.84%
EPS -0.06 0.15 3.37 -12.38 -30.20 -14.44 -31.07 -64.69%
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 3.49 4.65 3.92 1.42 1.48 1.25 4.64 -4.63%
EPS -0.03 0.07 1.12 -0.25 -0.61 -0.29 -0.63 -39.78%
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 1.39 0.97 0.85 0.01 0.05 0.06 0.03 89.46%
P/EPS -152.34 66.47 2.97 -0.08 -0.12 -0.24 -0.19 204.64%
EY -0.66 1.50 33.69 -1,237.96 -862.75 -412.63 -517.90 -67.05%
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 1.39 1.02 1.82 0.20 0.05 0.06 0.02 102.70%
P/EPS -152.34 69.79 6.38 -1.13 -0.12 -0.24 -0.16 213.48%
EY -0.66 1.43 15.67 -88.43 -862.75 -412.63 -621.48 -68.04%
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