[MILUX] QoQ Cumulative Quarter Result on 31-Aug-1999

Announcement Date
30-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-1999
Quarter
31-Aug-1999
Profit Trend
QoQ--%
YoY- 56.25%
View:
Show?
Cumulative Result
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Revenue 43,703 28,329 14,054 51,089 0 24,811 0 -100.00%
PBT 5,029 3,400 1,580 8,027 0 4,190 0 -100.00%
Tax -1,253 -1,052 -503 15 0 0 0 -100.00%
NP 3,776 2,348 1,077 8,042 0 4,190 0 -100.00%
-
NP to SH 3,776 2,348 1,077 8,042 0 4,190 0 -100.00%
-
Tax Rate 24.92% 30.94% 31.84% -0.19% - 0.00% - -
Total Cost 39,927 25,981 12,977 43,047 0 20,621 0 -100.00%
-
Net Worth 49,000 47,800 47,550 45,805 0 0 0 -100.00%
Dividend
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Net Worth 49,000 47,800 47,550 45,805 0 0 0 -100.00%
NOSH 20,000 20,000 20,320 20,089 19,999 19,999 19,996 -0.00%
Ratio Analysis
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
NP Margin 8.64% 8.29% 7.66% 15.74% 0.00% 16.89% 0.00% -
ROE 7.71% 4.91% 2.26% 17.56% 0.00% 0.00% 0.00% -
Per Share
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
RPS 218.52 141.65 69.16 254.30 0.00 124.06 0.00 -100.00%
EPS 18.88 11.74 5.30 40.03 0.00 20.95 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.39 2.34 2.28 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,108
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
RPS 18.59 12.05 5.98 21.73 0.00 10.56 0.00 -100.00%
EPS 1.61 1.00 0.46 3.42 0.00 1.78 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2034 0.2023 0.1949 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Date 31/05/00 29/02/00 - - - - - -
Price 4.80 6.35 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.20 4.48 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.42 54.09 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.93 1.85 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.66 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 30/11/98 CAGR
Date 03/07/00 25/05/00 27/01/00 30/11/99 - - - -
Price 4.38 4.90 4.28 0.00 0.00 0.00 0.00 -
P/RPS 2.00 3.46 6.19 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.20 41.74 80.75 0.00 0.00 0.00 0.00 -100.00%
EY 4.31 2.40 1.24 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.05 1.83 0.00 0.00 0.00 0.00 -100.00%

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