[MILUX] QoQ Quarter Result on 30-Sep-2013

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
Revenue 12,878 4,058 12,004 0 14,247 0 16,246 -24.34%
PBT -645 -1,380 -2,396 0 -2,306 0 -841 -27.28%
Tax -108 -87 -255 0 -92 0 -1 27534.16%
NP -753 -1,467 -2,651 0 -2,398 0 -842 -12.55%
-
NP to SH -753 -1,467 -2,651 0 -2,398 0 -842 -12.55%
-
Tax Rate - - - - - - - -
Total Cost 13,631 5,525 14,655 0 16,645 0 17,088 -23.76%
-
Net Worth 47,633 46,587 47,975 0 50,432 0 52,996 -12.02%
Dividend
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
Net Worth 47,633 46,587 47,975 0 50,432 0 52,996 -12.02%
NOSH 54,411 49,560 49,458 49,443 49,443 49,529 49,529 11.94%
Ratio Analysis
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
NP Margin -5.85% -36.15% -22.08% 0.00% -16.83% 0.00% -5.18% -
ROE -1.58% -3.15% -5.53% 0.00% -4.75% 0.00% -1.59% -
Per Share
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
RPS 25.41 8.19 24.27 0.00 28.81 0.00 32.80 -26.39%
EPS -1.49 -2.96 -5.36 0.00 -4.85 0.00 -1.70 -14.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.94 0.97 0.00 1.02 0.00 1.07 -14.40%
Adjusted Per Share Value based on latest NOSH - 49,443
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
RPS 5.48 1.73 5.11 0.00 6.06 0.00 6.91 -24.29%
EPS -0.32 -0.62 -1.13 0.00 -1.02 0.00 -0.36 -13.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2026 0.1982 0.2041 0.00 0.2146 0.00 0.2255 -12.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
Date 31/03/14 31/12/13 29/11/13 30/09/13 30/08/13 28/06/13 31/05/13 -
Price 1.47 1.15 1.18 1.09 1.07 1.03 1.05 -
P/RPS 5.78 0.00 4.86 0.00 3.71 0.00 3.20 103.37%
P/EPS -98.93 0.00 -22.01 0.00 -22.06 0.00 -61.76 76.06%
EY -1.01 0.00 -4.54 0.00 -4.53 0.00 -1.62 -43.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.22 1.22 0.00 1.05 0.00 0.98 74.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 CAGR
Date 26/05/14 26/02/14 24/01/14 - 29/10/13 - 24/07/13 -
Price 1.33 1.20 1.10 0.00 1.17 0.00 1.08 -
P/RPS 5.23 0.00 4.53 0.00 4.06 0.00 3.29 74.46%
P/EPS -89.50 0.00 -20.52 0.00 -24.12 0.00 -63.53 50.90%
EY -1.12 0.00 -4.87 0.00 -4.15 0.00 -1.57 -33.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.28 1.13 0.00 1.15 0.00 1.01 49.27%

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