[MILUX] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 164.81%
YoY- 108.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 63,106 62,212 77,644 79,910 77,512 73,320 79,694 -14.44%
PBT -3,272 -4,036 -2,149 -89 -314 -3,176 -613 206.36%
Tax 122 1,192 74 135 242 36 -225 -
NP -3,150 -2,844 -2,075 46 -72 -3,140 -838 142.34%
-
NP to SH -3,150 -2,844 -2,075 46 -72 -3,140 -838 142.34%
-
Tax Rate - - - - - - - -
Total Cost 66,256 65,056 79,719 79,864 77,584 76,460 80,532 -12.22%
-
Net Worth 40,808 41,896 42,440 44,617 44,073 43,529 44,617 -5.79%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 40,808 41,896 42,440 44,617 44,073 43,529 44,617 -5.79%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -4.99% -4.57% -2.67% 0.06% -0.09% -4.28% -1.05% -
ROE -7.72% -6.79% -4.89% 0.10% -0.16% -7.21% -1.88% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 115.98 114.34 142.70 146.86 142.46 134.75 146.47 -14.44%
EPS -5.78 -5.24 -3.81 0.08 -0.14 -5.76 -1.54 142.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.78 0.82 0.81 0.80 0.82 -5.79%
Adjusted Per Share Value based on latest NOSH - 54,411
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.85 26.47 33.03 34.00 32.98 31.19 33.90 -14.43%
EPS -1.34 -1.21 -0.88 0.02 -0.03 -1.34 -0.36 140.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1782 0.1806 0.1898 0.1875 0.1852 0.1898 -5.78%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.785 0.73 0.635 0.69 0.86 0.755 0.82 -
P/RPS 0.68 0.64 0.44 0.47 0.60 0.56 0.56 13.85%
P/EPS -13.56 -13.97 -16.65 804.52 -649.91 -13.08 -53.24 -59.92%
EY -7.37 -7.16 -6.01 0.12 -0.15 -7.64 -1.88 149.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.95 0.81 0.84 1.06 0.94 1.00 3.31%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 27/02/19 26/11/18 21/08/18 22/05/18 27/02/18 -
Price 0.80 0.80 0.68 0.68 0.69 0.80 0.77 -
P/RPS 0.69 0.70 0.48 0.46 0.48 0.59 0.53 19.28%
P/EPS -13.82 -15.31 -17.83 792.86 -521.44 -13.86 -50.00 -57.66%
EY -7.24 -6.53 -5.61 0.13 -0.19 -7.21 -2.00 136.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.04 0.87 0.83 0.85 1.00 0.94 9.04%

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