[MILUX] QoQ Quarter Result on 28-Feb-2002 [#2]

Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 322.81%
YoY- -46.99%
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 12,941 10,472 12,283 10,948 10,664 11,806 10,355 16.00%
PBT 1,335 83 1,214 759 444 872 257 199.63%
Tax -617 -83 -354 -36 -273 -269 -89 263.14%
NP 718 0 860 723 171 603 168 163.12%
-
NP to SH 718 -84 860 723 171 603 168 163.12%
-
Tax Rate 46.22% 100.00% 29.16% 4.74% 61.49% 30.85% 34.63% -
Total Cost 12,223 10,472 11,423 10,225 10,493 11,203 10,187 12.90%
-
Net Worth 58,237 54,981 55,339 55,442 54,273 53,932 28,800 59.83%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - 1,145 - - - 1,123 - -
Div Payout % - 0.00% - - - 186.34% - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 58,237 54,981 55,339 55,442 54,273 53,932 28,800 59.83%
NOSH 39,888 38,181 37,391 37,461 37,173 37,453 20,000 58.37%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 5.55% 0.00% 7.00% 6.60% 1.60% 5.11% 1.62% -
ROE 1.23% -0.15% 1.55% 1.30% 0.32% 1.12% 0.58% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 32.44 27.43 32.85 29.22 28.69 31.52 51.78 -26.76%
EPS 1.80 -0.22 2.30 1.93 0.46 1.61 0.84 66.13%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.46 1.44 1.48 1.48 1.46 1.44 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 37,461
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 5.51 4.46 5.23 4.66 4.54 5.02 4.41 15.98%
EPS 0.31 -0.04 0.37 0.31 0.07 0.26 0.07 169.43%
DPS 0.00 0.49 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.2478 0.2339 0.2354 0.2359 0.2309 0.2294 0.1225 59.87%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.84 1.10 1.15 1.19 1.20 1.37 1.18 -
P/RPS 2.59 4.01 3.50 4.07 4.18 4.35 2.28 8.86%
P/EPS 46.67 -500.00 50.00 61.66 260.87 85.09 140.48 -52.00%
EY 2.14 -0.20 2.00 1.62 0.38 1.18 0.71 108.51%
DY 0.00 2.73 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 0.58 0.76 0.78 0.80 0.82 0.95 0.82 -20.59%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 31/10/02 16/07/02 29/04/02 30/01/02 30/11/01 20/07/01 -
Price 0.81 0.85 1.09 1.25 1.26 1.20 1.15 -
P/RPS 2.50 3.10 3.32 4.28 4.39 3.81 2.22 8.23%
P/EPS 45.00 -386.36 47.39 64.77 273.91 74.53 136.90 -52.33%
EY 2.22 -0.26 2.11 1.54 0.37 1.34 0.73 109.76%
DY 0.00 3.53 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.55 0.59 0.74 0.84 0.86 0.83 0.80 -22.08%

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