[MILUX] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -28.48%
YoY- 24.95%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 83,208 72,995 68,448 55,522 53,920 62,532 62,078 21.54%
PBT 6,348 -5,010 -433 -2,362 -1,836 -4,479 -4,280 -
Tax 4 -16 -2 -2 -4 337 169 -91.73%
NP 6,352 -5,026 -436 -2,364 -1,840 -4,142 -4,110 -
-
NP to SH 6,356 -4,994 -393 -2,364 -1,840 -4,142 -4,110 -
-
Tax Rate -0.06% - - - - - - -
Total Cost 76,856 78,021 68,884 57,886 55,760 66,674 66,189 10.46%
-
Net Worth 11,909 37,021 41,134 40,547 41,134 38,833 39,176 -54.75%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 11,909 37,021 41,134 40,547 41,134 38,833 39,176 -54.75%
NOSH 235,056 58,764 58,764 58,764 58,764 58,764 54,411 165.01%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.63% -6.89% -0.64% -4.26% -3.41% -6.62% -6.62% -
ROE 53.37% -13.49% -0.96% -5.83% -4.47% -10.67% -10.49% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 111.79 124.22 116.48 94.48 91.76 114.33 114.09 -1.34%
EPS 8.52 -8.50 -0.67 -4.02 -3.12 -7.60 -7.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.63 0.70 0.69 0.70 0.71 0.72 -63.27%
Adjusted Per Share Value based on latest NOSH - 58,764
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 35.40 31.05 29.12 23.62 22.94 26.60 26.41 21.54%
EPS 2.70 -2.12 -0.17 -1.01 -0.78 -1.76 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.1575 0.175 0.1725 0.175 0.1652 0.1667 -54.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.52 2.28 2.20 1.50 0.85 0.85 0.80 -
P/RPS 0.47 1.84 1.89 1.59 0.93 0.74 0.70 -23.30%
P/EPS 6.09 -26.83 -328.68 -37.29 -27.15 -11.22 -10.59 -
EY 16.42 -3.73 -0.30 -2.68 -3.68 -8.91 -9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.62 3.14 2.17 1.21 1.20 1.11 104.52%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 24/02/21 27/11/20 21/08/20 22/06/20 25/02/20 25/11/19 -
Price 0.77 2.36 2.32 2.17 1.28 0.80 0.80 -
P/RPS 0.69 1.90 1.99 2.30 1.39 0.70 0.70 -0.95%
P/EPS 9.02 -27.77 -346.61 -53.94 -40.88 -10.56 -10.59 -
EY 11.09 -3.60 -0.29 -1.85 -2.45 -9.47 -9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.81 3.75 3.31 3.14 1.83 1.13 1.11 165.55%

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