[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2003 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- -8.02%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 52,185 38,287 23,687 51,284 32,684 23,804 12,941 153.13%
PBT 3,303 2,514 1,514 2,660 2,924 1,994 1,335 82.82%
Tax -1,338 -973 -578 -1,055 -1,179 -1,071 -617 67.45%
NP 1,965 1,541 936 1,605 1,745 923 718 95.53%
-
NP to SH 1,965 1,541 936 1,605 1,745 923 718 95.53%
-
Tax Rate 40.51% 38.70% 38.18% 39.66% 40.32% 53.71% 46.22% -
Total Cost 50,220 36,746 22,751 49,679 30,939 22,881 12,223 156.30%
-
Net Worth 58,429 59,238 58,800 57,635 58,433 58,336 58,237 0.21%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - 1,600 - - - -
Div Payout % - - - 99.75% - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 58,429 59,238 58,800 57,635 58,433 58,336 58,237 0.21%
NOSH 40,020 40,025 40,000 40,024 40,022 39,956 39,888 0.22%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 3.77% 4.02% 3.95% 3.13% 5.34% 3.88% 5.55% -
ROE 3.36% 2.60% 1.59% 2.78% 2.99% 1.58% 1.23% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 130.40 95.66 59.22 128.13 81.66 59.57 32.44 152.59%
EPS 4.91 3.85 2.34 4.01 4.36 2.31 1.80 95.10%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.47 1.44 1.46 1.46 1.46 0.00%
Adjusted Per Share Value based on latest NOSH - 40,000
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 22.20 16.29 10.08 21.82 13.90 10.13 5.51 152.98%
EPS 0.84 0.66 0.40 0.68 0.74 0.39 0.31 94.24%
DPS 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
NAPS 0.2486 0.252 0.2502 0.2452 0.2486 0.2482 0.2478 0.21%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.79 0.93 0.90 0.98 0.90 0.83 0.84 -
P/RPS 0.61 0.97 1.52 0.76 1.10 1.39 2.59 -61.82%
P/EPS 16.09 24.16 38.46 24.44 20.64 35.93 46.67 -50.80%
EY 6.22 4.14 2.60 4.09 4.84 2.78 2.14 103.53%
DY 0.00 0.00 0.00 4.08 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.61 0.68 0.62 0.57 0.58 -4.64%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 26/07/04 29/04/04 29/01/04 28/10/03 01/08/03 25/04/03 29/01/03 -
Price 0.81 0.88 0.91 0.88 0.97 0.79 0.81 -
P/RPS 0.62 0.92 1.54 0.69 1.19 1.33 2.50 -60.49%
P/EPS 16.50 22.86 38.89 21.95 22.25 34.20 45.00 -48.73%
EY 6.06 4.37 2.57 4.56 4.49 2.92 2.22 95.20%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.62 0.61 0.66 0.54 0.55 0.00%

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