[MILUX] QoQ Quarter Result on 31-May-2005 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
24-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 200.82%
YoY- 73.11%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 15,869 14,139 13,113 15,852 13,906 15,287 9,190 44.07%
PBT 418 956 42 1,059 703 1,122 1,549 -58.34%
Tax -202 -308 -279 -325 -459 -340 -182 7.21%
NP 216 648 -237 734 244 782 1,367 -70.87%
-
NP to SH 248 688 -237 734 244 782 1,367 -68.05%
-
Tax Rate 48.33% 32.22% 664.29% 30.69% 65.29% 30.30% 11.75% -
Total Cost 15,653 13,491 13,350 15,118 13,662 14,505 7,823 58.98%
-
Net Worth 61,369 59,514 56,237 61,166 61,199 60,955 40,000 33.12%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - 1,223 - - - -
Div Payout % - - - 166.67% - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 61,369 59,514 56,237 61,166 61,199 60,955 40,000 33.12%
NOSH 42,033 42,208 40,169 40,777 39,999 40,102 40,000 3.36%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 1.36% 4.58% -1.81% 4.63% 1.75% 5.12% 14.87% -
ROE 0.40% 1.16% -0.42% 1.20% 0.40% 1.28% 3.42% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 37.75 33.50 32.64 38.87 34.77 38.12 22.98 39.34%
EPS 0.59 1.63 -0.59 1.80 0.61 1.95 3.42 -69.10%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.40 1.50 1.53 1.52 1.00 28.78%
Adjusted Per Share Value based on latest NOSH - 40,777
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 6.75 6.02 5.58 6.74 5.92 6.50 3.91 44.05%
EPS 0.11 0.29 -0.10 0.31 0.10 0.33 0.58 -67.09%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.2611 0.2532 0.2392 0.2602 0.2604 0.2593 0.1702 33.11%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 2.27 2.08 1.95 2.15 1.03 0.95 1.00 -
P/RPS 6.01 6.21 5.97 5.53 2.96 2.49 4.35 24.12%
P/EPS 384.75 127.61 -330.51 119.44 168.85 48.72 29.26 459.73%
EY 0.26 0.78 -0.30 0.84 0.59 2.05 3.42 -82.13%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 1.55 1.48 1.39 1.43 0.67 0.63 1.00 34.04%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 28/10/04 -
Price 1.70 3.88 1.94 2.05 2.19 0.90 0.81 -
P/RPS 4.50 11.58 5.94 5.27 6.30 2.36 3.53 17.62%
P/EPS 288.14 238.04 -328.81 113.89 359.02 46.15 23.70 431.15%
EY 0.35 0.42 -0.30 0.88 0.28 2.17 4.22 -81.06%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 1.16 2.75 1.39 1.37 1.43 0.59 0.81 27.13%

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