[MILUX] QoQ Annualized Quarter Result on 31-May-2001 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- -29.71%
YoY- -13.8%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 43,224 42,656 53,580 55,696 62,834 62,052 56,611 -16.50%
PBT 2,406 1,776 5,311 5,918 8,364 9,296 5,858 -44.83%
Tax -618 -1,092 -1,453 -1,578 -2,190 -2,404 -1,560 -46.15%
NP 1,788 684 3,858 4,340 6,174 6,892 4,298 -44.36%
-
NP to SH 1,788 684 3,858 4,340 6,174 6,892 4,298 -44.36%
-
Tax Rate 25.69% 61.49% 27.36% 26.66% 26.18% 25.86% 26.63% -
Total Cost 41,436 41,972 49,722 51,356 56,660 55,160 52,313 -14.42%
-
Net Worth 55,360 54,273 53,832 28,791 28,865 28,048 27,421 59.94%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 55,360 54,273 53,832 28,791 28,865 28,048 27,421 59.94%
NOSH 37,405 37,173 37,383 19,993 20,045 20,034 20,312 50.40%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 4.14% 1.60% 7.20% 7.79% 9.83% 11.11% 7.59% -
ROE 3.23% 1.26% 7.17% 15.07% 21.39% 24.57% 15.67% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 115.55 114.75 143.32 278.57 313.46 309.72 278.70 -44.48%
EPS 4.78 1.84 10.32 21.71 30.80 34.40 11.57 -44.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.44 1.44 1.44 1.40 1.35 6.33%
Adjusted Per Share Value based on latest NOSH - 20,000
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 18.39 18.15 22.79 23.69 26.73 26.40 24.08 -16.49%
EPS 0.76 0.29 1.64 1.85 2.63 2.93 1.83 -44.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2309 0.229 0.1225 0.1228 0.1193 0.1167 59.89%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.19 1.20 1.37 1.18 1.25 1.61 2.30 -
P/RPS 1.03 1.05 0.96 0.42 0.40 0.52 0.83 15.52%
P/EPS 24.90 65.22 13.28 5.44 4.06 4.68 10.87 74.03%
EY 4.02 1.53 7.53 18.40 24.64 21.37 9.20 -42.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.95 0.82 0.87 1.15 1.70 -39.58%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 29/04/02 30/01/02 30/11/01 20/07/01 27/04/01 29/01/01 30/10/00 -
Price 1.25 1.26 1.20 1.15 1.07 1.43 1.71 -
P/RPS 1.08 1.10 0.84 0.41 0.34 0.46 0.61 46.50%
P/EPS 26.15 68.48 11.63 5.30 3.47 4.16 8.08 119.26%
EY 3.82 1.46 8.60 18.88 28.79 24.06 12.37 -54.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.83 0.80 0.74 1.02 1.27 -24.14%

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