[MILUX] QoQ Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -34.4%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 56,556 58,158 60,060 58,386 61,148 61,375 69,580 -12.89%
PBT 3,824 2,926 3,845 3,650 4,488 4,852 4,404 -8.97%
Tax -1,232 -1,403 -1,498 -1,598 -1,360 -1,456 -1,784 -21.85%
NP 2,592 1,523 2,346 2,052 3,128 3,396 2,620 -0.71%
-
NP to SH 2,752 1,523 2,346 2,052 3,128 3,396 2,620 3.32%
-
Tax Rate 32.22% 47.95% 38.96% 43.78% 30.30% 30.01% 40.51% -
Total Cost 53,964 56,635 57,713 56,334 58,020 57,979 66,960 -13.38%
-
Net Worth 59,514 57,010 60,411 61,319 60,955 58,816 58,429 1.23%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 16 1,610 - - 16 - -
Div Payout % - 1.07% 68.65% - - 0.47% - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 59,514 57,010 60,411 61,319 60,955 58,816 58,429 1.23%
NOSH 42,208 40,721 40,274 40,078 40,102 40,011 40,020 3.60%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.58% 2.62% 3.91% 3.51% 5.12% 5.53% 3.77% -
ROE 4.62% 2.67% 3.88% 3.35% 5.13% 5.77% 4.48% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 133.99 142.82 149.13 145.68 152.48 153.39 173.86 -15.92%
EPS 6.52 3.74 5.83 5.12 7.80 8.48 6.55 -0.30%
DPS 0.00 0.04 4.00 0.00 0.00 0.04 0.00 -
NAPS 1.41 1.40 1.50 1.53 1.52 1.47 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 39,999
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 24.06 24.74 25.55 24.84 26.01 26.11 29.60 -12.89%
EPS 1.17 0.65 1.00 0.87 1.33 1.44 1.11 3.56%
DPS 0.00 0.01 0.69 0.00 0.00 0.01 0.00 -
NAPS 0.2532 0.2425 0.257 0.2609 0.2593 0.2502 0.2486 1.22%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.08 1.95 2.15 1.03 0.95 1.00 0.79 -
P/RPS 1.55 1.37 1.44 0.71 0.62 0.65 0.45 127.90%
P/EPS 31.90 52.14 36.90 20.12 12.18 11.78 12.07 91.04%
EY 3.13 1.92 2.71 4.97 8.21 8.49 8.29 -47.73%
DY 0.00 0.02 1.86 0.00 0.00 0.04 0.00 -
P/NAPS 1.48 1.39 1.43 0.67 0.63 0.68 0.54 95.72%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 28/10/04 26/07/04 -
Price 3.88 1.94 2.05 2.19 0.90 0.81 0.81 -
P/RPS 2.90 1.36 1.37 1.50 0.59 0.53 0.47 236.03%
P/EPS 59.51 51.87 35.18 42.77 11.54 9.54 12.37 184.70%
EY 1.68 1.93 2.84 2.34 8.67 10.48 8.08 -64.86%
DY 0.00 0.02 1.95 0.00 0.00 0.05 0.00 -
P/NAPS 2.75 1.39 1.37 1.43 0.59 0.55 0.55 192.11%

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