[MILUX] QoQ Annualized Quarter Result on 30-Nov-2001 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -82.27%
YoY- -90.08%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 44,367 45,193 43,224 42,656 53,580 55,696 62,834 -20.65%
PBT 2,500 3,222 2,406 1,776 5,311 5,918 8,364 -55.19%
Tax -830 -884 -618 -1,092 -1,453 -1,578 -2,190 -47.53%
NP 1,670 2,338 1,788 684 3,858 4,340 6,174 -58.07%
-
NP to SH 1,670 2,338 1,788 684 3,858 4,340 6,174 -58.07%
-
Tax Rate 33.20% 27.44% 25.69% 61.49% 27.36% 26.66% 26.18% -
Total Cost 42,697 42,854 41,436 41,972 49,722 51,356 56,660 -17.14%
-
Net Worth 54,040 55,350 55,360 54,273 53,832 28,791 28,865 51.72%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 54,040 55,350 55,360 54,273 53,832 28,791 28,865 51.72%
NOSH 37,528 37,398 37,405 37,173 37,383 19,993 20,045 51.72%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 3.76% 5.17% 4.14% 1.60% 7.20% 7.79% 9.83% -
ROE 3.09% 4.23% 3.23% 1.26% 7.17% 15.07% 21.39% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 118.22 120.84 115.55 114.75 143.32 278.57 313.46 -47.70%
EPS 4.45 6.25 4.78 1.84 10.32 21.71 30.80 -72.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.48 1.48 1.46 1.44 1.44 1.44 0.00%
Adjusted Per Share Value based on latest NOSH - 37,173
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 18.88 19.23 18.39 18.15 22.79 23.69 26.73 -20.63%
EPS 0.71 0.99 0.76 0.29 1.64 1.85 2.63 -58.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2355 0.2355 0.2309 0.229 0.1225 0.1228 51.72%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.10 1.15 1.19 1.20 1.37 1.18 1.25 -
P/RPS 0.93 0.95 1.03 1.05 0.96 0.42 0.40 75.23%
P/EPS 24.72 18.39 24.90 65.22 13.28 5.44 4.06 232.34%
EY 4.05 5.44 4.02 1.53 7.53 18.40 24.64 -69.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.78 0.80 0.82 0.95 0.82 0.87 -8.59%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 31/10/02 16/07/02 29/04/02 30/01/02 30/11/01 20/07/01 27/04/01 -
Price 0.85 1.09 1.25 1.26 1.20 1.15 1.07 -
P/RPS 0.72 0.90 1.08 1.10 0.84 0.41 0.34 64.68%
P/EPS 19.10 17.43 26.15 68.48 11.63 5.30 3.47 210.78%
EY 5.24 5.74 3.82 1.46 8.60 18.88 28.79 -67.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.84 0.86 0.83 0.80 0.74 -13.98%

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