[MILUX] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 30.3%
YoY- 217.72%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 48,186 33,732 15,134 63,085 46,526 32,623 20,802 74.98%
PBT 5,786 370 242 6,089 4,709 4,020 1,587 136.69%
Tax -806 -10 -4 -213 -200 -120 1 -
NP 4,980 360 238 5,876 4,509 3,900 1,588 114.10%
-
NP to SH 4,980 360 238 5,879 4,512 3,903 1,589 114.01%
-
Tax Rate 13.93% 2.70% 1.65% 3.50% 4.25% 2.99% -0.06% -
Total Cost 43,206 33,372 14,896 57,209 42,017 28,723 19,214 71.55%
-
Net Worth 47,011 42,310 42,310 42,310 42,310 39,959 11,909 149.56%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 47,011 42,310 42,310 42,310 42,310 39,959 11,909 149.56%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 235,056 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.33% 1.07% 1.57% 9.31% 9.69% 11.95% 7.63% -
ROE 10.59% 0.85% 0.56% 13.89% 10.66% 9.77% 13.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.50 14.35 6.44 26.84 19.79 13.88 27.95 -18.65%
EPS 2.12 0.15 0.10 3.01 2.48 2.51 2.13 -0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.18 0.18 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 235,056
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 20.50 14.35 6.44 26.84 19.79 13.88 8.85 74.97%
EPS 2.12 0.15 0.10 3.01 2.48 2.51 0.68 113.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.18 0.18 0.17 0.0507 149.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.745 0.895 0.885 0.96 0.65 0.645 0.52 -
P/RPS 3.63 6.24 13.75 3.58 3.28 4.65 1.86 56.10%
P/EPS 35.16 584.38 874.06 38.38 33.86 38.84 24.36 27.68%
EY 2.84 0.17 0.11 2.61 2.95 2.57 4.11 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 4.97 4.92 5.33 3.61 3.79 3.25 9.60%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 20/05/21 -
Price 0.72 0.82 0.96 0.69 1.37 0.735 0.77 -
P/RPS 3.51 5.71 14.91 2.57 6.92 5.30 2.76 17.36%
P/EPS 33.98 535.41 948.13 27.59 71.37 44.27 36.07 -3.89%
EY 2.94 0.19 0.11 3.62 1.40 2.26 2.77 4.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.60 4.56 5.33 3.83 7.61 4.32 4.81 -17.55%

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