[MILUX] QoQ Annualized Quarter Result on 29-Feb-2004 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -17.68%
YoY- 66.96%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 61,148 61,375 69,580 76,574 94,748 51,284 43,578 25.25%
PBT 4,488 4,852 4,404 5,028 6,056 2,660 3,898 9.82%
Tax -1,360 -1,456 -1,784 -1,946 -2,312 -1,055 -1,572 -9.18%
NP 3,128 3,396 2,620 3,082 3,744 1,605 2,326 21.76%
-
NP to SH 3,128 3,396 2,620 3,082 3,744 1,605 2,326 21.76%
-
Tax Rate 30.30% 30.01% 40.51% 38.70% 38.18% 39.66% 40.33% -
Total Cost 58,020 57,979 66,960 73,492 91,004 49,679 41,252 25.45%
-
Net Worth 60,955 58,816 58,429 59,238 58,800 57,635 58,433 2.84%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - 16 - - - 1,600 - -
Div Payout % - 0.47% - - - 99.75% - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 60,955 58,816 58,429 59,238 58,800 57,635 58,433 2.84%
NOSH 40,102 40,011 40,020 40,025 40,000 40,024 40,022 0.13%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 5.12% 5.53% 3.77% 4.02% 3.95% 3.13% 5.34% -
ROE 5.13% 5.77% 4.48% 5.20% 6.37% 2.78% 3.98% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 152.48 153.39 173.86 191.31 236.87 128.13 108.88 25.09%
EPS 7.80 8.48 6.55 7.70 9.36 4.01 5.81 21.63%
DPS 0.00 0.04 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.52 1.47 1.46 1.48 1.47 1.44 1.46 2.71%
Adjusted Per Share Value based on latest NOSH - 40,066
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 26.01 26.11 29.60 32.58 40.31 21.82 18.54 25.24%
EPS 1.33 1.44 1.11 1.31 1.59 0.68 0.99 21.68%
DPS 0.00 0.01 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.2593 0.2502 0.2486 0.252 0.2502 0.2452 0.2486 2.84%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.95 1.00 0.79 0.93 0.90 0.98 0.90 -
P/RPS 0.62 0.65 0.45 0.49 0.38 0.76 0.83 -17.62%
P/EPS 12.18 11.78 12.07 12.08 9.62 24.44 15.48 -14.73%
EY 8.21 8.49 8.29 8.28 10.40 4.09 6.46 17.27%
DY 0.00 0.04 0.00 0.00 0.00 4.08 0.00 -
P/NAPS 0.63 0.68 0.54 0.63 0.61 0.68 0.62 1.06%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 27/01/05 28/10/04 26/07/04 29/04/04 29/01/04 28/10/03 01/08/03 -
Price 0.90 0.81 0.81 0.88 0.91 0.88 0.97 -
P/RPS 0.59 0.53 0.47 0.46 0.38 0.69 0.89 -23.91%
P/EPS 11.54 9.54 12.37 11.43 9.72 21.95 16.69 -21.75%
EY 8.67 10.48 8.08 8.75 10.29 4.56 5.99 27.87%
DY 0.00 0.05 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.59 0.55 0.55 0.59 0.62 0.61 0.66 -7.18%

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