[MILUX] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -60.74%
YoY- 68.56%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 79,910 77,512 73,320 79,694 79,238 81,194 74,636 4.65%
PBT -89 -314 -3,176 -613 -502 -836 -2,936 -90.25%
Tax 135 242 36 -225 -18 86 -124 -
NP 46 -72 -3,140 -838 -521 -750 -3,060 -
-
NP to SH 46 -72 -3,140 -838 -521 -750 -3,060 -
-
Tax Rate - - - - - - - -
Total Cost 79,864 77,584 76,460 80,532 79,759 81,944 77,696 1.84%
-
Net Worth 44,617 44,073 43,529 44,617 45,161 45,161 44,617 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 44,617 44,073 43,529 44,617 45,161 45,161 44,617 0.00%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.06% -0.09% -4.28% -1.05% -0.66% -0.92% -4.10% -
ROE 0.10% -0.16% -7.21% -1.88% -1.15% -1.66% -6.86% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.86 142.46 134.75 146.47 145.63 149.22 137.17 4.65%
EPS 0.08 -0.14 -5.76 -1.54 -0.96 -1.38 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.80 0.82 0.83 0.83 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.00 32.98 31.19 33.90 33.71 34.54 31.75 4.66%
EPS 0.02 -0.03 -1.34 -0.36 -0.22 -0.32 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1875 0.1852 0.1898 0.1921 0.1921 0.1898 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.69 0.86 0.755 0.82 0.83 0.82 0.85 -
P/RPS 0.47 0.60 0.56 0.56 0.57 0.55 0.62 -16.84%
P/EPS 804.52 -649.91 -13.08 -53.24 -86.63 -59.49 -15.11 -
EY 0.12 -0.15 -7.64 -1.88 -1.15 -1.68 -6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.06 0.94 1.00 1.00 0.99 1.04 -13.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 21/08/18 22/05/18 27/02/18 22/11/17 22/08/17 24/05/17 -
Price 0.68 0.69 0.80 0.77 0.82 0.825 0.90 -
P/RPS 0.46 0.48 0.59 0.53 0.56 0.55 0.66 -21.37%
P/EPS 792.86 -521.44 -13.86 -50.00 -85.58 -59.85 -16.00 -
EY 0.13 -0.19 -7.21 -2.00 -1.17 -1.67 -6.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 1.00 0.94 0.99 0.99 1.10 -17.10%

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