[MILUX] QoQ Cumulative Quarter Result on 31-Dec-2014

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -135.66%
YoY- 58.89%
Quarter Report
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 51,044 34,379 18,041 57,012 43,993 28,862 12,878 150.24%
PBT 1,051 487 90 -3,576 -1,537 -862 -645 -
Tax -869 -647 -429 -343 -126 -191 -108 301.03%
NP 182 -160 -339 -3,919 -1,663 -1,053 -753 -
-
NP to SH 182 -160 -339 -3,919 -1,663 -1,053 -753 -
-
Tax Rate 82.68% 132.85% 476.67% - - - - -
Total Cost 50,862 34,539 18,380 60,931 45,656 29,915 13,631 140.37%
-
Net Worth 47,881 47,337 47,337 47,881 50,058 50,602 47,633 0.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 47,881 47,337 47,337 47,881 50,058 50,602 47,633 0.34%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.36% -0.47% -1.88% -6.87% -3.78% -3.65% -5.85% -
ROE 0.38% -0.34% -0.72% -8.18% -3.32% -2.08% -1.58% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 93.81 63.18 33.16 104.78 80.85 53.04 25.41 138.68%
EPS 0.33 -0.29 -0.62 -7.33 -3.13 -2.00 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.88 0.92 0.93 0.94 -4.29%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.72 14.63 7.68 24.25 18.72 12.28 5.48 150.23%
EPS 0.08 -0.07 -0.14 -1.67 -0.71 -0.45 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2014 0.2014 0.2037 0.213 0.2153 0.2026 0.36%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.92 1.00 0.96 1.13 1.27 1.27 1.47 -
P/RPS 0.98 1.58 2.90 1.08 1.57 2.39 5.78 -69.33%
P/EPS 275.05 -340.07 -154.09 -15.69 -41.55 -65.62 -98.93 -
EY 0.36 -0.29 -0.65 -6.37 -2.41 -1.52 -1.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.15 1.10 1.28 1.38 1.37 1.56 -23.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 25/05/15 25/02/15 25/11/14 26/08/14 26/05/14 -
Price 1.03 0.865 1.05 1.01 1.22 1.28 1.33 -
P/RPS 1.10 1.37 3.17 0.96 1.51 2.41 5.23 -64.59%
P/EPS 307.93 -294.16 -168.53 -14.02 -39.92 -66.14 -89.50 -
EY 0.32 -0.34 -0.59 -7.13 -2.51 -1.51 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.99 1.21 1.15 1.33 1.38 1.41 -11.68%

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