[MILUX] QoQ Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 28.55%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 23,687 51,284 32,684 23,804 12,941 44,367 33,895 -21.23%
PBT 1,514 2,660 2,924 1,994 1,335 2,500 2,417 -26.76%
Tax -578 -1,055 -1,179 -1,071 -617 -830 -663 -8.73%
NP 936 1,605 1,745 923 718 1,670 1,754 -34.18%
-
NP to SH 936 1,605 1,745 923 718 1,670 1,754 -34.18%
-
Tax Rate 38.18% 39.66% 40.32% 53.71% 46.22% 33.20% 27.43% -
Total Cost 22,751 49,679 30,939 22,881 12,223 42,697 32,141 -20.55%
-
Net Worth 58,800 57,635 58,433 58,336 58,237 54,040 55,350 4.10%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - 1,600 - - - - - -
Div Payout % - 99.75% - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 58,800 57,635 58,433 58,336 58,237 54,040 55,350 4.10%
NOSH 40,000 40,024 40,022 39,956 39,888 37,528 37,398 4.58%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 3.95% 3.13% 5.34% 3.88% 5.55% 3.76% 5.17% -
ROE 1.59% 2.78% 2.99% 1.58% 1.23% 3.09% 3.17% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 59.22 128.13 81.66 59.57 32.44 118.22 90.63 -24.68%
EPS 2.34 4.01 4.36 2.31 1.80 4.45 4.69 -37.06%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.46 1.46 1.46 1.44 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 40,196
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 10.08 21.82 13.90 10.13 5.51 18.88 14.42 -21.21%
EPS 0.40 0.68 0.74 0.39 0.31 0.71 0.75 -34.20%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2452 0.2486 0.2482 0.2478 0.2299 0.2355 4.11%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.90 0.98 0.90 0.83 0.84 1.10 1.15 -
P/RPS 1.52 0.76 1.10 1.39 2.59 0.93 1.27 12.71%
P/EPS 38.46 24.44 20.64 35.93 46.67 24.72 24.52 34.96%
EY 2.60 4.09 4.84 2.78 2.14 4.05 4.08 -25.92%
DY 0.00 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.62 0.57 0.58 0.76 0.78 -15.10%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 28/10/03 01/08/03 25/04/03 29/01/03 31/10/02 16/07/02 -
Price 0.91 0.88 0.97 0.79 0.81 0.85 1.09 -
P/RPS 1.54 0.69 1.19 1.33 2.50 0.72 1.20 18.07%
P/EPS 38.89 21.95 22.25 34.20 45.00 19.10 23.24 40.90%
EY 2.57 4.56 4.49 2.92 2.22 5.24 4.30 -29.02%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.66 0.54 0.55 0.59 0.74 -11.11%

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