[MILUX] QoQ Annualized Quarter Result on 29-Feb-2012 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -1859.3%
YoY- -10.06%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 69,920 61,297 60,793 63,744 65,452 79,843 81,037 -9.34%
PBT -3,920 -2,707 -3,913 -3,224 220 8,148 -1,869 63.63%
Tax -120 -201 -85 -146 -392 -13,589 -866 -73.12%
NP -4,040 -2,908 -3,998 -3,370 -172 -5,441 -2,736 29.57%
-
NP to SH -4,040 -2,908 -3,998 -3,370 -172 -5,441 -2,736 29.57%
-
Tax Rate - - - - 178.18% 166.78% - -
Total Cost 73,960 64,205 64,791 67,114 65,624 85,284 83,773 -7.94%
-
Net Worth 54,955 61,234 53,170 54,610 57,333 61,077 59,694 -5.35%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 54,955 61,234 53,170 54,610 57,333 61,077 59,694 -5.35%
NOSH 49,509 53,714 46,640 46,675 47,777 46,623 46,636 4.05%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -5.78% -4.74% -6.58% -5.29% -0.26% -6.81% -3.38% -
ROE -7.35% -4.75% -7.52% -6.17% -0.30% -8.91% -4.58% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 141.22 114.12 130.34 136.57 136.99 171.25 173.76 -12.87%
EPS -8.16 -6.24 -8.57 -7.22 -0.36 -11.67 -5.87 24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 1.14 1.17 1.20 1.31 1.28 -9.03%
Adjusted Per Share Value based on latest NOSH - 46,647
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 29.75 26.08 25.86 27.12 27.85 33.97 34.48 -9.34%
EPS -1.72 -1.24 -1.70 -1.43 -0.07 -2.31 -1.16 29.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2605 0.2262 0.2323 0.2439 0.2598 0.254 -5.36%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.08 1.18 1.28 1.38 1.26 1.30 1.27 -
P/RPS 0.00 1.03 0.98 1.01 0.92 0.76 0.73 -
P/EPS 0.00 -21.80 -14.93 -19.11 -350.00 -11.14 -21.65 -
EY 0.00 -4.59 -6.70 -5.23 -0.29 -8.98 -4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.12 1.18 1.05 0.99 0.99 5.95%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 25/01/13 30/10/12 20/07/12 20/04/12 30/01/12 28/10/11 21/07/11 -
Price 1.02 1.08 1.22 1.25 1.32 1.13 1.27 -
P/RPS 0.00 0.95 0.94 0.92 0.96 0.66 0.73 -
P/EPS 0.00 -19.95 -14.23 -17.31 -366.67 -9.68 -21.65 -
EY 0.00 -5.01 -7.03 -5.78 -0.27 -10.33 -4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.95 1.07 1.07 1.10 0.86 0.99 2.00%

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