[MILUX] QoQ Quarter Result on 31-May-2004 [#3]

Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- -29.92%
YoY- -48.48%
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 13,906 15,287 9,190 13,898 14,600 23,687 18,600 -17.64%
PBT 703 1,122 1,549 789 1,000 1,514 -264 -
Tax -459 -340 -182 -365 -395 -578 124 -
NP 244 782 1,367 424 605 936 -140 -
-
NP to SH 244 782 1,367 424 605 936 -140 -
-
Tax Rate 65.29% 30.30% 11.75% 46.26% 39.50% 38.18% - -
Total Cost 13,662 14,505 7,823 13,474 13,995 22,751 18,740 -19.01%
-
Net Worth 61,199 60,955 40,000 58,400 59,298 58,800 57,600 4.12%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - 1,600 -
Div Payout % - - - - - - 0.00% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 61,199 60,955 40,000 58,400 59,298 58,800 57,600 4.12%
NOSH 39,999 40,102 40,000 40,000 40,066 40,000 40,000 -0.00%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.75% 5.12% 14.87% 3.05% 4.14% 3.95% -0.75% -
ROE 0.40% 1.28% 3.42% 0.73% 1.02% 1.59% -0.24% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 34.77 38.12 22.98 34.75 36.44 59.22 46.50 -17.63%
EPS 0.61 1.95 3.42 1.06 1.51 2.34 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.53 1.52 1.00 1.46 1.48 1.47 1.44 4.12%
Adjusted Per Share Value based on latest NOSH - 40,000
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 5.92 6.50 3.91 5.91 6.21 10.08 7.91 -17.58%
EPS 0.10 0.33 0.58 0.18 0.26 0.40 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.2604 0.2593 0.1702 0.2485 0.2523 0.2502 0.245 4.15%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.03 0.95 1.00 0.79 0.93 0.90 0.98 -
P/RPS 2.96 2.49 4.35 2.27 2.55 1.52 2.11 25.34%
P/EPS 168.85 48.72 29.26 74.53 61.59 38.46 -280.00 -
EY 0.59 2.05 3.42 1.34 1.62 2.60 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.08 -
P/NAPS 0.67 0.63 1.00 0.54 0.63 0.61 0.68 -0.98%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 25/04/05 27/01/05 28/10/04 26/07/04 29/04/04 29/01/04 28/10/03 -
Price 2.19 0.90 0.81 0.81 0.88 0.91 0.88 -
P/RPS 6.30 2.36 3.53 2.33 2.41 1.54 1.89 123.30%
P/EPS 359.02 46.15 23.70 76.42 58.28 38.89 -251.43 -
EY 0.28 2.17 4.22 1.31 1.72 2.57 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
P/NAPS 1.43 0.59 0.81 0.55 0.59 0.62 0.61 76.56%

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