[MILUX] QoQ Annualized Quarter Result on 30-Nov-1999 [#1]

Announcement Date
27-Jan-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
30-Nov-1999 [#1]
Profit Trend
QoQ- -46.43%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Revenue 56,611 58,270 56,658 56,216 51,089 0 49,622 -0.13%
PBT 5,858 6,705 6,800 6,320 8,027 0 8,380 0.36%
Tax -1,560 -1,670 -2,104 -2,012 15 0 0 -100.00%
NP 4,298 5,034 4,696 4,308 8,042 0 8,380 0.67%
-
NP to SH 4,298 5,034 4,696 4,308 8,042 0 8,380 0.67%
-
Tax Rate 26.63% 24.91% 30.94% 31.84% -0.19% - 0.00% -
Total Cost 52,313 53,236 51,962 51,908 43,047 0 41,242 -0.24%
-
Net Worth 27,421 48,999 47,800 47,550 45,805 0 0 -100.00%
Dividend
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Net Worth 27,421 48,999 47,800 47,550 45,805 0 0 -100.00%
NOSH 20,311 19,999 20,000 20,320 20,089 19,999 19,999 -0.01%
Ratio Analysis
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
NP Margin 7.59% 8.64% 8.29% 7.66% 15.74% 0.00% 16.89% -
ROE 15.67% 10.27% 9.82% 9.06% 17.56% 0.00% 0.00% -
Per Share
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
RPS 278.71 291.35 283.29 276.64 254.30 0.00 248.11 -0.11%
EPS 21.16 25.17 23.48 21.20 40.03 0.00 41.90 0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 2.45 2.39 2.34 2.28 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,320
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
RPS 24.08 24.79 24.10 23.92 21.73 0.00 21.11 -0.13%
EPS 1.83 2.14 2.00 1.83 3.42 0.00 3.57 0.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.2085 0.2034 0.2023 0.1949 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Date 30/08/00 31/05/00 29/02/00 - - - - -
Price 2.30 4.80 6.35 0.00 0.00 0.00 0.00 -
P/RPS 0.83 1.65 2.24 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.87 19.07 27.04 0.00 0.00 0.00 0.00 -100.00%
EY 9.20 5.24 3.70 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.96 2.66 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Date 19/12/00 03/07/00 25/05/00 27/01/00 30/11/99 - - -
Price 1.30 4.38 4.90 4.28 0.00 0.00 0.00 -
P/RPS 0.47 1.50 1.73 1.55 0.00 0.00 0.00 -100.00%
P/EPS 6.14 17.40 20.87 20.19 0.00 0.00 0.00 -100.00%
EY 16.28 5.75 4.79 4.95 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.79 2.05 1.83 0.00 0.00 0.00 -100.00%

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