[MILUX] QoQ Quarter Result on 30-Nov-2007 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 369.6%
YoY- 155.71%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 29,842 28,803 28,465 31,198 22,672 20,475 21,799 23.17%
PBT 2,417 2,645 212 3,654 -641 1,276 988 81.06%
Tax -470 -532 77 -940 -555 -272 -263 47.00%
NP 1,947 2,113 289 2,714 -1,196 1,004 725 92.62%
-
NP to SH 1,865 2,139 333 2,731 -1,013 1,036 702 91.25%
-
Tax Rate 19.45% 20.11% -36.32% 25.73% - 21.32% 26.62% -
Total Cost 27,895 26,690 28,176 28,484 23,868 19,471 21,074 20.45%
-
Net Worth 42,331 65,652 64,070 64,034 42,408 63,688 60,347 -20.96%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,269 - - - - 1,273 - -
Div Payout % 68.09% - - - - 122.95% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 42,331 65,652 64,070 64,034 42,408 63,688 60,347 -20.96%
NOSH 42,331 42,356 42,151 42,406 42,408 42,459 41,052 2.05%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 6.52% 7.34% 1.02% 8.70% -5.28% 4.90% 3.33% -
ROE 4.41% 3.26% 0.52% 4.26% -2.39% 1.63% 1.16% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 70.50 68.00 67.53 73.57 53.46 48.22 53.10 20.69%
EPS 4.40 5.05 0.79 6.44 -2.39 2.44 1.71 87.23%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.00 1.55 1.52 1.51 1.00 1.50 1.47 -22.56%
Adjusted Per Share Value based on latest NOSH - 42,406
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 12.70 12.25 12.11 13.27 9.65 8.71 9.27 23.23%
EPS 0.79 0.91 0.14 1.16 -0.43 0.44 0.30 90.13%
DPS 0.54 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.1801 0.2793 0.2726 0.2724 0.1804 0.2709 0.2567 -20.95%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.10 1.20 1.18 1.18 1.27 1.28 1.30 -
P/RPS 1.56 1.76 1.75 1.60 2.38 2.65 2.45 -25.88%
P/EPS 24.97 23.76 149.37 18.32 -53.17 52.46 76.02 -52.23%
EY 4.01 4.21 0.67 5.46 -1.88 1.91 1.32 109.05%
DY 2.73 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 1.10 0.77 0.78 0.78 1.27 0.85 0.88 15.96%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 30/07/08 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 -
Price 0.99 1.02 1.31 1.26 1.30 1.29 1.40 -
P/RPS 1.40 1.50 1.94 1.71 2.43 2.68 2.64 -34.35%
P/EPS 22.47 20.20 165.82 19.57 -54.42 52.87 81.87 -57.60%
EY 4.45 4.95 0.60 5.11 -1.84 1.89 1.22 136.02%
DY 3.03 0.00 0.00 0.00 0.00 2.33 0.00 -
P/NAPS 0.99 0.66 0.86 0.83 1.30 0.86 0.95 2.77%

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