[MILUX] QoQ TTM Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -62.58%
YoY- 74.45%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 77,372 74,612 72,437 72,279 71,173 68,333 69,890 7.02%
PBT -1,328 -1,930 -1,540 449 480 1,154 1,588 -
Tax -893 -1,005 -1,125 -979 -806 -986 -1,264 -20.69%
NP -2,221 -2,935 -2,665 -530 -326 168 324 -
-
NP to SH -2,221 -2,935 -2,665 -530 -326 168 324 -
-
Tax Rate - - - 218.04% 167.92% 85.44% 79.60% -
Total Cost 79,593 77,547 75,102 72,809 71,499 68,165 69,566 9.40%
-
Net Worth 45,161 44,617 45,161 47,337 47,337 47,337 47,881 -3.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 45,161 44,617 45,161 47,337 47,337 47,337 47,881 -3.82%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -2.87% -3.93% -3.68% -0.73% -0.46% 0.25% 0.46% -
ROE -4.92% -6.58% -5.90% -1.12% -0.69% 0.35% 0.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 142.20 137.13 133.13 132.84 130.81 125.59 128.45 7.02%
EPS -4.08 -5.39 -4.90 -0.97 -0.60 0.31 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.83 0.87 0.87 0.87 0.88 -3.82%
Adjusted Per Share Value based on latest NOSH - 54,411
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.92 31.74 30.82 30.75 30.28 29.07 29.73 7.03%
EPS -0.94 -1.25 -1.13 -0.23 -0.14 0.07 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1898 0.1921 0.2014 0.2014 0.2014 0.2037 -3.83%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.82 0.85 0.92 0.945 0.93 0.91 0.93 -
P/RPS 0.58 0.62 0.69 0.71 0.71 0.72 0.72 -13.43%
P/EPS -20.09 -15.76 -18.78 -97.02 -155.22 294.73 156.18 -
EY -4.98 -6.35 -5.32 -1.03 -0.64 0.34 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 1.11 1.09 1.07 1.05 1.06 -4.45%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 22/08/17 24/05/17 24/02/17 24/11/16 24/08/16 25/05/16 26/02/16 -
Price 0.825 0.90 0.90 0.92 0.90 0.92 0.955 -
P/RPS 0.58 0.66 0.68 0.69 0.69 0.73 0.74 -15.00%
P/EPS -20.21 -16.68 -18.38 -94.45 -150.22 297.97 160.38 -
EY -4.95 -5.99 -5.44 -1.06 -0.67 0.34 0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.10 1.08 1.06 1.03 1.06 1.09 -6.21%

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