[MILUX] QoQ Annualized Quarter Result on 31-Aug-1999

Announcement Date
30-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-1999
Quarter
31-Aug-1999
Profit Trend
QoQ--%
YoY- 56.25%
View:
Show?
Annualized Quarter Result
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Revenue 58,270 56,658 56,216 51,089 0 49,622 0 -100.00%
PBT 6,705 6,800 6,320 8,027 0 8,380 0 -100.00%
Tax -1,670 -2,104 -2,012 15 0 0 0 -100.00%
NP 5,034 4,696 4,308 8,042 0 8,380 0 -100.00%
-
NP to SH 5,034 4,696 4,308 8,042 0 8,380 0 -100.00%
-
Tax Rate 24.91% 30.94% 31.84% -0.19% - 0.00% - -
Total Cost 53,236 51,962 51,908 43,047 0 41,242 0 -100.00%
-
Net Worth 48,999 47,800 47,550 45,805 0 0 0 -100.00%
Dividend
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Net Worth 48,999 47,800 47,550 45,805 0 0 0 -100.00%
NOSH 19,999 20,000 20,320 20,089 19,999 19,999 19,996 -0.00%
Ratio Analysis
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
NP Margin 8.64% 8.29% 7.66% 15.74% 0.00% 16.89% 0.00% -
ROE 10.27% 9.82% 9.06% 17.56% 0.00% 0.00% 0.00% -
Per Share
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
RPS 291.35 283.29 276.64 254.30 0.00 248.11 0.00 -100.00%
EPS 25.17 23.48 21.20 40.03 0.00 41.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.39 2.34 2.28 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,108
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
RPS 24.79 24.10 23.92 21.73 0.00 21.11 0.00 -100.00%
EPS 2.14 2.00 1.83 3.42 0.00 3.57 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2034 0.2023 0.1949 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Date 31/05/00 29/02/00 - - - - - -
Price 4.80 6.35 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.65 2.24 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 19.07 27.04 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 5.24 3.70 0.00 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 1.96 2.66 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Date 03/07/00 25/05/00 27/01/00 30/11/99 - - - -
Price 4.38 4.90 4.28 0.00 0.00 0.00 0.00 -
P/RPS 1.50 1.73 1.55 0.00 0.00 0.00 0.00 -100.00%
P/EPS 17.40 20.87 20.19 0.00 0.00 0.00 0.00 -100.00%
EY 5.75 4.79 4.95 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 1.79 2.05 1.83 0.00 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