[MILUX] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -296.58%
YoY- -922.53%
Quarter Report
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 59,429 40,597 18,659 72,437 53,433 35,662 16,484 134.93%
PBT -377 -418 -734 -1,540 -88 -621 -344 6.29%
Tax -14 43 -31 -1,125 -584 -189 -151 -79.48%
NP -391 -375 -765 -2,665 -672 -810 -495 -14.53%
-
NP to SH -391 -375 -765 -2,665 -672 -810 -495 -14.53%
-
Tax Rate - - - - - - - -
Total Cost 59,820 40,972 19,424 75,102 54,105 36,472 16,979 131.36%
-
Net Worth 45,161 45,161 44,617 45,161 47,337 47,337 47,337 -3.08%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 45,161 45,161 44,617 45,161 47,337 47,337 47,337 -3.08%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -0.66% -0.92% -4.10% -3.68% -1.26% -2.27% -3.00% -
ROE -0.87% -0.83% -1.71% -5.90% -1.42% -1.71% -1.05% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 109.22 74.61 34.29 133.13 98.20 65.54 30.30 134.90%
EPS -0.72 -0.69 -1.41 -4.90 -1.24 -1.49 -0.91 -14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.82 0.83 0.87 0.87 0.87 -3.08%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.28 17.27 7.94 30.82 22.73 15.17 7.01 134.98%
EPS -0.17 -0.16 -0.33 -1.13 -0.29 -0.34 -0.21 -13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1921 0.1898 0.1921 0.2014 0.2014 0.2014 -3.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.83 0.82 0.85 0.92 0.945 0.93 0.91 -
P/RPS 0.76 1.10 2.48 0.69 0.96 1.42 3.00 -59.92%
P/EPS -115.50 -118.98 -60.46 -18.78 -76.52 -62.47 -100.03 10.05%
EY -0.87 -0.84 -1.65 -5.32 -1.31 -1.60 -1.00 -8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 1.04 1.11 1.09 1.07 1.05 -3.19%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 22/08/17 24/05/17 24/02/17 24/11/16 24/08/16 25/05/16 -
Price 0.82 0.825 0.90 0.90 0.92 0.90 0.92 -
P/RPS 0.75 1.11 2.62 0.68 0.94 1.37 3.04 -60.63%
P/EPS -114.11 -119.70 -64.01 -18.38 -74.49 -60.46 -101.13 8.37%
EY -0.88 -0.84 -1.56 -5.44 -1.34 -1.65 -0.99 -7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.10 1.08 1.06 1.03 1.06 -4.44%

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