[MILUX] QoQ Cumulative Quarter Result on 31-May-2000 [#3]

Announcement Date
03-Jul-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
31-May-2000 [#3]
Profit Trend
QoQ- 60.82%
YoY--%
View:
Show?
Cumulative Result
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Revenue 15,513 56,611 56,611 43,703 28,329 14,054 51,089 1.21%
PBT 2,324 5,858 5,858 5,029 3,400 1,580 8,027 1.26%
Tax -601 -1,560 -1,560 -1,253 -1,052 -503 15 -
NP 1,723 4,298 4,298 3,776 2,348 1,077 8,042 1.57%
-
NP to SH 1,723 4,298 4,298 3,776 2,348 1,077 8,042 1.57%
-
Tax Rate 25.86% 26.63% 26.63% 24.92% 30.94% 31.84% -0.19% -
Total Cost 13,790 52,313 52,313 39,927 25,981 12,977 43,047 1.15%
-
Net Worth 28,048 27,421 27,421 49,000 47,800 47,550 45,805 0.49%
Dividend
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Net Worth 28,048 27,421 27,421 49,000 47,800 47,550 45,805 0.49%
NOSH 20,034 20,312 20,311 20,000 20,000 20,320 20,089 0.00%
Ratio Analysis
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
NP Margin 11.11% 7.59% 7.59% 8.64% 8.29% 7.66% 15.74% -
ROE 6.14% 15.67% 15.67% 7.71% 4.91% 2.26% 17.56% -
Per Share
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
RPS 77.43 278.70 278.71 218.52 141.65 69.16 254.30 1.21%
EPS 8.60 11.57 21.16 18.88 11.74 5.30 40.03 1.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.35 2.45 2.39 2.34 2.28 0.49%
Adjusted Per Share Value based on latest NOSH - 20,000
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
RPS 6.60 24.08 24.08 18.59 12.05 5.98 21.73 1.21%
EPS 0.73 1.83 1.83 1.61 1.00 0.46 3.42 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1193 0.1167 0.1167 0.2085 0.2034 0.2023 0.1949 0.49%
Price Multiplier on Financial Quarter End Date
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Date 30/11/00 30/08/00 30/08/00 31/05/00 29/02/00 - - -
Price 1.61 2.30 2.30 4.80 6.35 0.00 0.00 -
P/RPS 2.08 0.83 0.83 2.20 4.48 0.00 0.00 -100.00%
P/EPS 18.72 10.87 10.87 25.42 54.09 0.00 0.00 -100.00%
EY 5.34 9.20 9.20 3.93 1.85 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.70 1.70 1.96 2.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Date 29/01/01 30/10/00 19/12/00 03/07/00 25/05/00 27/01/00 30/11/99 -
Price 1.43 1.71 1.30 4.38 4.90 4.28 0.00 -
P/RPS 1.85 0.61 0.47 2.00 3.46 6.19 0.00 -100.00%
P/EPS 16.63 8.08 6.14 23.20 41.74 80.75 0.00 -100.00%
EY 6.01 12.37 16.28 4.31 2.40 1.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.27 0.96 1.79 2.05 1.83 0.00 -100.00%

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