[MILUX] QoQ Quarter Result on 31-May-2007 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 47.58%
YoY- 37.22%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 28,465 31,198 22,672 20,475 21,799 22,598 26,010 6.20%
PBT 212 3,654 -641 1,276 988 1,392 2,144 -78.64%
Tax 77 -940 -555 -272 -263 -332 -555 -
NP 289 2,714 -1,196 1,004 725 1,060 1,589 -67.93%
-
NP to SH 333 2,731 -1,013 1,036 702 1,068 1,596 -64.85%
-
Tax Rate -36.32% 25.73% - 21.32% 26.62% 23.85% 25.89% -
Total Cost 28,176 28,484 23,868 19,471 21,074 21,538 24,421 10.01%
-
Net Worth 64,070 64,034 42,408 63,688 60,347 63,225 63,077 1.04%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 1,273 - - - -
Div Payout % - - - 122.95% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 64,070 64,034 42,408 63,688 60,347 63,225 63,077 1.04%
NOSH 42,151 42,406 42,408 42,459 41,052 42,720 42,334 -0.28%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 1.02% 8.70% -5.28% 4.90% 3.33% 4.69% 6.11% -
ROE 0.52% 4.26% -2.39% 1.63% 1.16% 1.69% 2.53% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 67.53 73.57 53.46 48.22 53.10 52.90 61.44 6.50%
EPS 0.79 6.44 -2.39 2.44 1.71 2.50 3.77 -64.75%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.00 1.50 1.47 1.48 1.49 1.33%
Adjusted Per Share Value based on latest NOSH - 42,459
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 12.11 13.27 9.65 8.71 9.27 9.61 11.07 6.17%
EPS 0.14 1.16 -0.43 0.44 0.30 0.45 0.68 -65.16%
DPS 0.00 0.00 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.2726 0.2724 0.1804 0.2709 0.2567 0.269 0.2684 1.04%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.18 1.18 1.27 1.28 1.30 1.15 1.34 -
P/RPS 1.75 1.60 2.38 2.65 2.45 2.17 2.18 -13.63%
P/EPS 149.37 18.32 -53.17 52.46 76.02 46.00 35.54 160.66%
EY 0.67 5.46 -1.88 1.91 1.32 2.17 2.81 -61.58%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 1.27 0.85 0.88 0.78 0.90 -9.10%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 26/01/07 31/10/06 -
Price 1.31 1.26 1.30 1.29 1.40 1.22 1.20 -
P/RPS 1.94 1.71 2.43 2.68 2.64 2.31 1.95 -0.34%
P/EPS 165.82 19.57 -54.42 52.87 81.87 48.80 31.83 200.81%
EY 0.60 5.11 -1.84 1.89 1.22 2.05 3.14 -66.85%
DY 0.00 0.00 0.00 2.33 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 1.30 0.86 0.95 0.82 0.81 4.07%

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