[MILUX] QoQ Annualized Quarter Result on 31-Aug-2004 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 29.62%
YoY- 111.59%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 60,060 58,386 61,148 61,375 69,580 76,574 94,748 -26.18%
PBT 3,845 3,650 4,488 4,852 4,404 5,028 6,056 -26.10%
Tax -1,498 -1,598 -1,360 -1,456 -1,784 -1,946 -2,312 -25.10%
NP 2,346 2,052 3,128 3,396 2,620 3,082 3,744 -26.75%
-
NP to SH 2,346 2,052 3,128 3,396 2,620 3,082 3,744 -26.75%
-
Tax Rate 38.96% 43.78% 30.30% 30.01% 40.51% 38.70% 38.18% -
Total Cost 57,713 56,334 58,020 57,979 66,960 73,492 91,004 -26.16%
-
Net Worth 60,411 61,319 60,955 58,816 58,429 59,238 58,800 1.81%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 1,610 - - 16 - - - -
Div Payout % 68.65% - - 0.47% - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 60,411 61,319 60,955 58,816 58,429 59,238 58,800 1.81%
NOSH 40,274 40,078 40,102 40,011 40,020 40,025 40,000 0.45%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 3.91% 3.51% 5.12% 5.53% 3.77% 4.02% 3.95% -
ROE 3.88% 3.35% 5.13% 5.77% 4.48% 5.20% 6.37% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 149.13 145.68 152.48 153.39 173.86 191.31 236.87 -26.52%
EPS 5.83 5.12 7.80 8.48 6.55 7.70 9.36 -27.04%
DPS 4.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.50 1.53 1.52 1.47 1.46 1.48 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 40,000
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 25.55 24.84 26.01 26.11 29.60 32.58 40.31 -26.19%
EPS 1.00 0.87 1.33 1.44 1.11 1.31 1.59 -26.57%
DPS 0.69 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.257 0.2609 0.2593 0.2502 0.2486 0.252 0.2502 1.80%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 2.15 1.03 0.95 1.00 0.79 0.93 0.90 -
P/RPS 1.44 0.71 0.62 0.65 0.45 0.49 0.38 142.86%
P/EPS 36.90 20.12 12.18 11.78 12.07 12.08 9.62 144.83%
EY 2.71 4.97 8.21 8.49 8.29 8.28 10.40 -59.17%
DY 1.86 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.43 0.67 0.63 0.68 0.54 0.63 0.61 76.37%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 24/06/05 25/04/05 27/01/05 28/10/04 26/07/04 29/04/04 29/01/04 -
Price 2.05 2.19 0.90 0.81 0.81 0.88 0.91 -
P/RPS 1.37 1.50 0.59 0.53 0.47 0.46 0.38 134.93%
P/EPS 35.18 42.77 11.54 9.54 12.37 11.43 9.72 135.54%
EY 2.84 2.34 8.67 10.48 8.08 8.75 10.29 -57.57%
DY 1.95 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.37 1.43 0.59 0.55 0.55 0.59 0.62 69.56%

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