[MILUX] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 30.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
Revenue 72,164 57,012 58,657 57,724 51,512 79,742 64,872 8.32%
PBT 360 -3,576 -2,049 -1,724 -2,580 -9,094 -6,612 -
Tax -1,716 -343 -168 -382 -432 -439 -301 269.60%
NP -1,356 -3,919 -2,217 -2,106 -3,012 -9,533 -6,913 -70.57%
-
NP to SH -1,356 -3,919 -2,217 -2,106 -3,012 -9,533 -6,913 -70.57%
-
Tax Rate 476.67% - - - - - - -
Total Cost 73,520 60,931 60,874 59,830 54,524 89,275 71,785 1.80%
-
Net Worth 47,337 47,881 50,058 50,602 47,633 46,502 47,970 -0.99%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
Net Worth 47,337 47,881 50,058 50,602 47,633 46,502 47,970 -0.99%
NOSH 54,411 54,411 54,411 54,411 54,411 49,470 49,454 7.43%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
NP Margin -1.88% -6.87% -3.78% -3.65% -5.85% -11.95% -10.66% -
ROE -2.86% -8.18% -4.43% -4.16% -6.32% -20.50% -14.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
RPS 132.63 104.78 107.80 106.09 101.65 161.19 131.18 0.82%
EPS -2.48 -7.33 -4.17 -4.00 -5.96 -19.27 -13.98 -72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.92 0.93 0.94 0.94 0.97 -7.84%
Adjusted Per Share Value based on latest NOSH - 54,411
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
RPS 30.70 24.25 24.95 24.56 21.91 33.92 27.60 8.32%
EPS -0.58 -1.67 -0.94 -0.90 -1.28 -4.06 -2.94 -70.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.2037 0.213 0.2153 0.2026 0.1978 0.2041 -0.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 29/11/13 -
Price 0.96 1.13 1.27 1.27 1.47 1.15 1.18 -
P/RPS 0.72 1.08 1.18 1.20 1.45 0.00 0.90 -15.42%
P/EPS -38.52 -15.69 -31.16 -32.81 -24.73 0.00 -8.44 212.74%
EY -2.60 -6.37 -3.21 -3.05 -4.04 0.00 -11.85 -67.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.28 1.38 1.37 1.56 1.22 1.22 -7.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 CAGR
Date 25/05/15 25/02/15 25/11/14 26/08/14 26/05/14 26/02/14 24/01/14 -
Price 1.05 1.01 1.22 1.28 1.33 1.20 1.10 -
P/RPS 0.79 0.96 1.13 1.21 1.31 0.00 0.84 -4.50%
P/EPS -42.13 -14.02 -29.94 -33.07 -22.38 0.00 -7.87 252.54%
EY -2.37 -7.13 -3.34 -3.02 -4.47 0.00 -12.71 -71.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.15 1.33 1.38 1.41 1.28 1.13 5.27%

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