[MILUX] QoQ Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 27.51%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 29,193 15,287 61,375 52,185 38,287 23,687 51,284 -31.33%
PBT 1,825 1,122 4,852 3,303 2,514 1,514 2,660 -22.22%
Tax -799 -340 -1,456 -1,338 -973 -578 -1,055 -16.92%
NP 1,026 782 3,396 1,965 1,541 936 1,605 -25.81%
-
NP to SH 1,026 782 3,396 1,965 1,541 936 1,605 -25.81%
-
Tax Rate 43.78% 30.30% 30.01% 40.51% 38.70% 38.18% 39.66% -
Total Cost 28,167 14,505 57,979 50,220 36,746 22,751 49,679 -31.52%
-
Net Worth 61,319 60,955 58,816 58,429 59,238 58,800 57,635 4.22%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - 16 - - - 1,600 -
Div Payout % - - 0.47% - - - 99.75% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 61,319 60,955 58,816 58,429 59,238 58,800 57,635 4.22%
NOSH 40,078 40,102 40,011 40,020 40,025 40,000 40,024 0.09%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 3.51% 5.12% 5.53% 3.77% 4.02% 3.95% 3.13% -
ROE 1.67% 1.28% 5.77% 3.36% 2.60% 1.59% 2.78% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 72.84 38.12 153.39 130.40 95.66 59.22 128.13 -31.39%
EPS 2.56 1.95 8.48 4.91 3.85 2.34 4.01 -25.87%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 4.00 -
NAPS 1.53 1.52 1.47 1.46 1.48 1.47 1.44 4.12%
Adjusted Per Share Value based on latest NOSH - 40,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 12.42 6.50 26.11 22.20 16.29 10.08 21.82 -31.34%
EPS 0.44 0.33 1.44 0.84 0.66 0.40 0.68 -25.20%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.68 -
NAPS 0.2609 0.2593 0.2502 0.2486 0.252 0.2502 0.2452 4.22%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.03 0.95 1.00 0.79 0.93 0.90 0.98 -
P/RPS 1.41 2.49 0.65 0.61 0.97 1.52 0.76 51.04%
P/EPS 40.23 48.72 11.78 16.09 24.16 38.46 24.44 39.45%
EY 2.49 2.05 8.49 6.22 4.14 2.60 4.09 -28.18%
DY 0.00 0.00 0.04 0.00 0.00 0.00 4.08 -
P/NAPS 0.67 0.63 0.68 0.54 0.63 0.61 0.68 -0.98%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 27/01/05 28/10/04 26/07/04 29/04/04 29/01/04 28/10/03 -
Price 2.19 0.90 0.81 0.81 0.88 0.91 0.88 -
P/RPS 3.01 2.36 0.53 0.62 0.92 1.54 0.69 167.21%
P/EPS 85.55 46.15 9.54 16.50 22.86 38.89 21.95 147.86%
EY 1.17 2.17 10.48 6.06 4.37 2.57 4.56 -59.65%
DY 0.00 0.00 0.05 0.00 0.00 0.00 4.55 -
P/NAPS 1.43 0.59 0.55 0.55 0.59 0.62 0.61 76.56%

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