[MILUX] QoQ TTM Result on 28-Feb-2013 [#2]

Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- 12.18%
YoY- 80.69%
View:
Show?
TTM Result
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
Revenue 31,953 31,953 15,707 31,409 29,425 62,414 61,297 -54.37%
PBT -2,032 -2,032 -1,191 -963 -1,095 -4,045 -2,707 -29.21%
Tax 25 25 26 -111 -128 267 -201 -
NP -2,007 -2,007 -1,165 -1,074 -1,223 -3,778 -2,908 -36.02%
-
NP to SH -2,007 -2,007 -1,165 -1,074 -1,223 -3,778 -2,908 -36.02%
-
Tax Rate - - - - - - - -
Total Cost 33,960 33,960 16,872 32,483 30,648 66,192 64,205 -53.56%
-
Net Worth 0 52,996 0 53,807 56,441 54,955 53,714 -
Dividend
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
Net Worth 0 52,996 0 53,807 56,441 54,955 53,714 -
NOSH 49,529 49,529 49,364 49,364 49,509 49,509 53,714 -9.30%
Ratio Analysis
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
NP Margin -6.28% -6.28% -7.42% -3.42% -4.16% -6.05% -4.74% -
ROE 0.00% -3.79% 0.00% -2.00% -2.17% -6.87% -5.41% -
Per Share
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
RPS 64.51 64.51 31.82 63.63 59.43 126.06 114.12 -49.69%
EPS -4.05 -4.05 -2.36 -2.18 -2.47 -7.63 -5.41 -29.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.07 0.00 1.09 1.14 1.11 1.00 -
Adjusted Per Share Value based on latest NOSH - 49,364
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
RPS 13.59 13.59 6.68 13.36 12.52 26.55 26.08 -54.39%
EPS -0.85 -0.85 -0.50 -0.46 -0.52 -1.61 -1.24 -36.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2255 0.00 0.2289 0.2401 0.2338 0.2285 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
Date 28/06/13 31/05/13 29/03/13 28/02/13 31/12/12 30/11/12 30/08/12 -
Price 1.03 1.05 1.00 1.02 1.02 1.08 1.18 -
P/RPS 1.60 1.63 3.14 1.60 1.72 0.86 1.03 69.98%
P/EPS -25.42 -25.91 -42.37 -46.88 -41.29 -14.15 -21.80 20.32%
EY -3.93 -3.86 -2.36 -2.13 -2.42 -7.07 -4.59 -17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.98 0.00 0.94 0.89 0.97 1.18 -
Price Multiplier on Announcement Date
30/06/13 31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 CAGR
Date - - - - - 25/01/13 30/10/12 -
Price 0.00 0.00 0.00 0.00 0.00 1.02 1.08 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.81 0.95 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -13.37 -19.95 -
EY 0.00 0.00 0.00 0.00 0.00 -7.48 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.92 1.08 -

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