[MILUX] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 55.58%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 72,995 68,448 55,522 53,920 62,532 62,078 63,106 10.14%
PBT -5,010 -433 -2,362 -1,836 -4,479 -4,280 -3,272 32.67%
Tax -16 -2 -2 -4 337 169 122 -
NP -5,026 -436 -2,364 -1,840 -4,142 -4,110 -3,150 36.35%
-
NP to SH -4,994 -393 -2,364 -1,840 -4,142 -4,110 -3,150 35.77%
-
Tax Rate - - - - - - - -
Total Cost 78,021 68,884 57,886 55,760 66,674 66,189 66,256 11.45%
-
Net Worth 37,021 41,134 40,547 41,134 38,833 39,176 40,808 -6.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 37,021 41,134 40,547 41,134 38,833 39,176 40,808 -6.25%
NOSH 58,764 58,764 58,764 58,764 58,764 54,411 54,411 5.24%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.89% -0.64% -4.26% -3.41% -6.62% -6.62% -4.99% -
ROE -13.49% -0.96% -5.83% -4.47% -10.67% -10.49% -7.72% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 124.22 116.48 94.48 91.76 114.33 114.09 115.98 4.66%
EPS -8.50 -0.67 -4.02 -3.12 -7.60 -7.56 -5.78 29.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.70 0.69 0.70 0.71 0.72 0.75 -10.92%
Adjusted Per Share Value based on latest NOSH - 58,764
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 31.05 29.12 23.62 22.94 26.60 26.41 26.85 10.12%
EPS -2.12 -0.17 -1.01 -0.78 -1.76 -1.75 -1.34 35.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.175 0.1725 0.175 0.1652 0.1667 0.1736 -6.25%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 2.20 1.50 0.85 0.85 0.80 0.785 -
P/RPS 1.84 1.89 1.59 0.93 0.74 0.70 0.68 93.59%
P/EPS -26.83 -328.68 -37.29 -27.15 -11.22 -10.59 -13.56 57.28%
EY -3.73 -0.30 -2.68 -3.68 -8.91 -9.44 -7.37 -36.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 3.14 2.17 1.21 1.20 1.11 1.05 127.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 21/08/20 22/06/20 25/02/20 25/11/19 22/08/19 -
Price 2.36 2.32 2.17 1.28 0.80 0.80 0.80 -
P/RPS 1.90 1.99 2.30 1.39 0.70 0.70 0.69 95.85%
P/EPS -27.77 -346.61 -53.94 -40.88 -10.56 -10.59 -13.82 58.90%
EY -3.60 -0.29 -1.85 -2.45 -9.47 -9.44 -7.24 -37.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.31 3.14 1.83 1.13 1.11 1.07 129.85%

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