[MILUX] QoQ Quarter Result on 31-May-2003 [#3]

Announcement Date
01-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 301.46%
YoY- -4.3%
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 14,600 23,687 18,600 8,880 10,863 12,941 10,472 24.82%
PBT 1,000 1,514 -264 931 659 1,335 83 426.34%
Tax -395 -578 124 -108 -454 -617 -83 183.19%
NP 605 936 -140 823 205 718 0 -
-
NP to SH 605 936 -140 823 205 718 -84 -
-
Tax Rate 39.50% 38.18% - 11.60% 68.89% 46.22% 100.00% -
Total Cost 13,995 22,751 18,740 8,057 10,658 12,223 10,472 21.34%
-
Net Worth 59,298 58,800 57,600 58,329 58,686 58,237 54,981 5.17%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - 1,600 - - - 1,145 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 59,298 58,800 57,600 58,329 58,686 58,237 54,981 5.17%
NOSH 40,066 40,000 40,000 39,951 40,196 39,888 38,181 3.26%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 4.14% 3.95% -0.75% 9.27% 1.89% 5.55% 0.00% -
ROE 1.02% 1.59% -0.24% 1.41% 0.35% 1.23% -0.15% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 36.44 59.22 46.50 22.23 27.03 32.44 27.43 20.86%
EPS 1.51 2.34 -0.35 2.06 0.51 1.80 -0.22 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 1.48 1.47 1.44 1.46 1.46 1.46 1.44 1.84%
Adjusted Per Share Value based on latest NOSH - 39,951
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 6.21 10.08 7.91 3.78 4.62 5.51 4.46 24.71%
EPS 0.26 0.40 -0.06 0.35 0.09 0.31 -0.04 -
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.49 -
NAPS 0.2523 0.2502 0.245 0.2481 0.2497 0.2478 0.2339 5.18%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.93 0.90 0.98 0.90 0.83 0.84 1.10 -
P/RPS 2.55 1.52 2.11 4.05 3.07 2.59 4.01 -26.07%
P/EPS 61.59 38.46 -280.00 43.69 162.75 46.67 -500.00 -
EY 1.62 2.60 -0.36 2.29 0.61 2.14 -0.20 -
DY 0.00 0.00 4.08 0.00 0.00 0.00 2.73 -
P/NAPS 0.63 0.61 0.68 0.62 0.57 0.58 0.76 -11.76%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 29/01/04 28/10/03 01/08/03 25/04/03 29/01/03 31/10/02 -
Price 0.88 0.91 0.88 0.97 0.79 0.81 0.85 -
P/RPS 2.41 1.54 1.89 4.36 2.92 2.50 3.10 -15.46%
P/EPS 58.28 38.89 -251.43 47.09 154.90 45.00 -386.36 -
EY 1.72 2.57 -0.40 2.12 0.65 2.22 -0.26 -
DY 0.00 0.00 4.55 0.00 0.00 0.00 3.53 -
P/NAPS 0.59 0.62 0.61 0.66 0.54 0.55 0.59 0.00%

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