[MILUX] QoQ Quarter Result on 28-Feb-2005 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -68.8%
YoY- -59.67%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 14,139 13,113 15,852 13,906 15,287 9,190 13,898 1.15%
PBT 956 42 1,059 703 1,122 1,549 789 13.64%
Tax -308 -279 -325 -459 -340 -182 -365 -10.69%
NP 648 -237 734 244 782 1,367 424 32.64%
-
NP to SH 688 -237 734 244 782 1,367 424 38.04%
-
Tax Rate 32.22% 664.29% 30.69% 65.29% 30.30% 11.75% 46.26% -
Total Cost 13,491 13,350 15,118 13,662 14,505 7,823 13,474 0.08%
-
Net Worth 59,514 56,237 61,166 61,199 60,955 40,000 58,400 1.26%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 1,223 - - - - -
Div Payout % - - 166.67% - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 59,514 56,237 61,166 61,199 60,955 40,000 58,400 1.26%
NOSH 42,208 40,169 40,777 39,999 40,102 40,000 40,000 3.64%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.58% -1.81% 4.63% 1.75% 5.12% 14.87% 3.05% -
ROE 1.16% -0.42% 1.20% 0.40% 1.28% 3.42% 0.73% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 33.50 32.64 38.87 34.77 38.12 22.98 34.75 -2.41%
EPS 1.63 -0.59 1.80 0.61 1.95 3.42 1.06 33.19%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.50 1.53 1.52 1.00 1.46 -2.29%
Adjusted Per Share Value based on latest NOSH - 39,999
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 6.02 5.58 6.74 5.92 6.50 3.91 5.91 1.23%
EPS 0.29 -0.10 0.31 0.10 0.33 0.58 0.18 37.39%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.2392 0.2602 0.2604 0.2593 0.1702 0.2485 1.25%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.08 1.95 2.15 1.03 0.95 1.00 0.79 -
P/RPS 6.21 5.97 5.53 2.96 2.49 4.35 2.27 95.48%
P/EPS 127.61 -330.51 119.44 168.85 48.72 29.26 74.53 43.07%
EY 0.78 -0.30 0.84 0.59 2.05 3.42 1.34 -30.26%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.39 1.43 0.67 0.63 1.00 0.54 95.72%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 28/10/04 26/07/04 -
Price 3.88 1.94 2.05 2.19 0.90 0.81 0.81 -
P/RPS 11.58 5.94 5.27 6.30 2.36 3.53 2.33 190.94%
P/EPS 238.04 -328.81 113.89 359.02 46.15 23.70 76.42 113.13%
EY 0.42 -0.30 0.88 0.28 2.17 4.22 1.31 -53.12%
DY 0.00 0.00 1.46 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.39 1.37 1.43 0.59 0.81 0.55 192.11%

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