[MILUX] QoQ Annualized Quarter Result on 31-May-2002 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
16-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 30.8%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 47,608 51,764 44,367 45,193 43,224 42,656 53,580 -7.59%
PBT 3,988 5,340 2,500 3,222 2,406 1,776 5,311 -17.42%
Tax -2,142 -2,468 -830 -884 -618 -1,092 -1,453 29.62%
NP 1,846 2,872 1,670 2,338 1,788 684 3,858 -38.90%
-
NP to SH 1,846 2,872 1,670 2,338 1,788 684 3,858 -38.90%
-
Tax Rate 53.71% 46.22% 33.20% 27.44% 25.69% 61.49% 27.36% -
Total Cost 45,762 48,892 42,697 42,854 41,436 41,972 49,722 -5.39%
-
Net Worth 58,336 58,237 54,040 55,350 55,360 54,273 53,832 5.51%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 58,336 58,237 54,040 55,350 55,360 54,273 53,832 5.51%
NOSH 39,956 39,888 37,528 37,398 37,405 37,173 37,383 4.55%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 3.88% 5.55% 3.76% 5.17% 4.14% 1.60% 7.20% -
ROE 3.16% 4.93% 3.09% 4.23% 3.23% 1.26% 7.17% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 119.15 129.77 118.22 120.84 115.55 114.75 143.32 -11.61%
EPS 4.62 7.20 4.45 6.25 4.78 1.84 10.32 -41.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.44 1.48 1.48 1.46 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 37,391
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 20.25 22.02 18.88 19.23 18.39 18.15 22.79 -7.59%
EPS 0.79 1.22 0.71 0.99 0.76 0.29 1.64 -38.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.2478 0.2299 0.2355 0.2355 0.2309 0.229 5.52%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.83 0.84 1.10 1.15 1.19 1.20 1.37 -
P/RPS 0.70 0.65 0.93 0.95 1.03 1.05 0.96 -19.03%
P/EPS 17.97 11.67 24.72 18.39 24.90 65.22 13.28 22.40%
EY 5.57 8.57 4.05 5.44 4.02 1.53 7.53 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.76 0.78 0.80 0.82 0.95 -28.92%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 29/01/03 31/10/02 16/07/02 29/04/02 30/01/02 30/11/01 -
Price 0.79 0.81 0.85 1.09 1.25 1.26 1.20 -
P/RPS 0.66 0.62 0.72 0.90 1.08 1.10 0.84 -14.88%
P/EPS 17.10 11.25 19.10 17.43 26.15 68.48 11.63 29.39%
EY 5.85 8.89 5.24 5.74 3.82 1.46 8.60 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.55 0.59 0.74 0.84 0.86 0.83 -24.97%

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