[MILUX] QoQ Quarter Result on 31-May-2002 [#3]

Announcement Date
16-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 18.95%
YoY- 411.9%
View:
Show?
Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 10,863 12,941 10,472 12,283 10,948 10,664 11,806 -5.41%
PBT 659 1,335 83 1,214 759 444 872 -17.07%
Tax -454 -617 -83 -354 -36 -273 -269 41.89%
NP 205 718 0 860 723 171 603 -51.38%
-
NP to SH 205 718 -84 860 723 171 603 -51.38%
-
Tax Rate 68.89% 46.22% 100.00% 29.16% 4.74% 61.49% 30.85% -
Total Cost 10,658 12,223 10,472 11,423 10,225 10,493 11,203 -3.27%
-
Net Worth 58,686 58,237 54,981 55,339 55,442 54,273 53,932 5.80%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - 1,145 - - - 1,123 -
Div Payout % - - 0.00% - - - 186.34% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 58,686 58,237 54,981 55,339 55,442 54,273 53,932 5.80%
NOSH 40,196 39,888 38,181 37,391 37,461 37,173 37,453 4.83%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 1.89% 5.55% 0.00% 7.00% 6.60% 1.60% 5.11% -
ROE 0.35% 1.23% -0.15% 1.55% 1.30% 0.32% 1.12% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 27.03 32.44 27.43 32.85 29.22 28.69 31.52 -9.76%
EPS 0.51 1.80 -0.22 2.30 1.93 0.46 1.61 -53.62%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.46 1.46 1.44 1.48 1.48 1.46 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 37,391
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 4.62 5.51 4.46 5.23 4.66 4.54 5.02 -5.39%
EPS 0.09 0.31 -0.04 0.37 0.31 0.07 0.26 -50.79%
DPS 0.00 0.00 0.49 0.00 0.00 0.00 0.48 -
NAPS 0.2497 0.2478 0.2339 0.2354 0.2359 0.2309 0.2294 5.83%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.83 0.84 1.10 1.15 1.19 1.20 1.37 -
P/RPS 3.07 2.59 4.01 3.50 4.07 4.18 4.35 -20.78%
P/EPS 162.75 46.67 -500.00 50.00 61.66 260.87 85.09 54.26%
EY 0.61 2.14 -0.20 2.00 1.62 0.38 1.18 -35.66%
DY 0.00 0.00 2.73 0.00 0.00 0.00 2.19 -
P/NAPS 0.57 0.58 0.76 0.78 0.80 0.82 0.95 -28.92%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 29/01/03 31/10/02 16/07/02 29/04/02 30/01/02 30/11/01 -
Price 0.79 0.81 0.85 1.09 1.25 1.26 1.20 -
P/RPS 2.92 2.50 3.10 3.32 4.28 4.39 3.81 -16.29%
P/EPS 154.90 45.00 -386.36 47.39 64.77 273.91 74.53 63.07%
EY 0.65 2.22 -0.26 2.11 1.54 0.37 1.34 -38.34%
DY 0.00 0.00 3.53 0.00 0.00 0.00 2.50 -
P/NAPS 0.54 0.55 0.59 0.74 0.84 0.86 0.83 -24.97%

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