[MILUX] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -95.95%
YoY- -85.02%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 60,408 48,186 33,732 15,134 63,085 46,526 32,623 50.62%
PBT 3,509 5,786 370 242 6,089 4,709 4,020 -8.64%
Tax -449 -806 -10 -4 -213 -200 -120 140.43%
NP 3,060 4,980 360 238 5,876 4,509 3,900 -14.89%
-
NP to SH 3,060 4,980 360 238 5,879 4,512 3,903 -14.93%
-
Tax Rate 12.80% 13.93% 2.70% 1.65% 3.50% 4.25% 2.99% -
Total Cost 57,348 43,206 33,372 14,896 57,209 42,017 28,723 58.35%
-
Net Worth 44,660 47,011 42,310 42,310 42,310 42,310 39,959 7.67%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 44,660 47,011 42,310 42,310 42,310 42,310 39,959 7.67%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 235,056 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.07% 10.33% 1.07% 1.57% 9.31% 9.69% 11.95% -
ROE 6.85% 10.59% 0.85% 0.56% 13.89% 10.66% 9.77% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 25.70 20.50 14.35 6.44 26.84 19.79 13.88 50.61%
EPS 1.30 2.12 0.15 0.10 3.01 2.48 2.51 -35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.18 0.18 0.18 0.18 0.17 7.67%
Adjusted Per Share Value based on latest NOSH - 235,056
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 25.70 20.50 14.35 6.44 26.84 19.79 13.88 50.61%
EPS 1.30 2.12 0.15 0.10 3.01 2.48 2.51 -35.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.18 0.18 0.18 0.18 0.17 7.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.73 0.745 0.895 0.885 0.96 0.65 0.645 -
P/RPS 2.84 3.63 6.24 13.75 3.58 3.28 4.65 -27.95%
P/EPS 56.08 35.16 584.38 874.06 38.38 33.86 38.84 27.66%
EY 1.78 2.84 0.17 0.11 2.61 2.95 2.57 -21.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 3.73 4.97 4.92 5.33 3.61 3.79 0.87%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 30/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.715 0.72 0.82 0.96 0.69 1.37 0.735 -
P/RPS 2.78 3.51 5.71 14.91 2.57 6.92 5.30 -34.88%
P/EPS 54.92 33.98 535.41 948.13 27.59 71.37 44.27 15.41%
EY 1.82 2.94 0.19 0.11 3.62 1.40 2.26 -13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.60 4.56 5.33 3.83 7.61 4.32 -8.81%

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