[MILUX] QoQ Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 31.2%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 14,139 58,158 45,045 29,193 15,287 61,375 52,185 -58.09%
PBT 956 2,926 2,884 1,825 1,122 4,852 3,303 -56.21%
Tax -308 -1,403 -1,124 -799 -340 -1,456 -1,338 -62.40%
NP 648 1,523 1,760 1,026 782 3,396 1,965 -52.23%
-
NP to SH 688 1,523 1,760 1,026 782 3,396 1,965 -50.29%
-
Tax Rate 32.22% 47.95% 38.97% 43.78% 30.30% 30.01% 40.51% -
Total Cost 13,491 56,635 43,285 28,167 14,505 57,979 50,220 -58.33%
-
Net Worth 59,514 57,010 60,411 61,319 60,955 58,816 58,429 1.23%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 16 1,208 - - 16 - -
Div Payout % - 1.07% 68.65% - - 0.47% - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 59,514 57,010 60,411 61,319 60,955 58,816 58,429 1.23%
NOSH 42,208 40,721 40,274 40,078 40,102 40,011 40,020 3.60%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.58% 2.62% 3.91% 3.51% 5.12% 5.53% 3.77% -
ROE 1.16% 2.67% 2.91% 1.67% 1.28% 5.77% 3.36% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 33.50 142.82 111.84 72.84 38.12 153.39 130.40 -59.55%
EPS 1.63 3.74 4.37 2.56 1.95 8.48 4.91 -52.02%
DPS 0.00 0.04 3.00 0.00 0.00 0.04 0.00 -
NAPS 1.41 1.40 1.50 1.53 1.52 1.47 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 39,999
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 6.02 24.74 19.16 12.42 6.50 26.11 22.20 -58.07%
EPS 0.29 0.65 0.75 0.44 0.33 1.44 0.84 -50.75%
DPS 0.00 0.01 0.51 0.00 0.00 0.01 0.00 -
NAPS 0.2532 0.2425 0.257 0.2609 0.2593 0.2502 0.2486 1.22%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.08 1.95 2.15 1.03 0.95 1.00 0.79 -
P/RPS 6.21 1.37 1.92 1.41 2.49 0.65 0.61 369.05%
P/EPS 127.61 52.14 49.20 40.23 48.72 11.78 16.09 297.19%
EY 0.78 1.92 2.03 2.49 2.05 8.49 6.22 -74.91%
DY 0.00 0.02 1.40 0.00 0.00 0.04 0.00 -
P/NAPS 1.48 1.39 1.43 0.67 0.63 0.68 0.54 95.72%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 28/10/04 26/07/04 -
Price 3.88 1.94 2.05 2.19 0.90 0.81 0.81 -
P/RPS 11.58 1.36 1.83 3.01 2.36 0.53 0.62 602.70%
P/EPS 238.04 51.87 46.91 85.55 46.15 9.54 16.50 491.66%
EY 0.42 1.93 2.13 1.17 2.17 10.48 6.06 -83.09%
DY 0.00 0.02 1.46 0.00 0.00 0.05 0.00 -
P/NAPS 2.75 1.39 1.37 1.43 0.59 0.55 0.55 192.11%

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