[MILUX] QoQ TTM Result on 30-Sep-2019 [#3]

Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -43.69%
YoY- -1160.44%
Quarter Report
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 58,740 60,459 62,532 64,270 70,441 74,867 77,644 -16.98%
PBT -4,024 -3,929 -4,479 -5,292 -3,628 -2,364 -2,149 51.97%
Tax 275 38 337 99 14 363 74 140.11%
NP -3,749 -3,891 -4,142 -5,193 -3,614 -2,001 -2,075 48.39%
-
NP to SH -3,749 -3,891 -4,142 -5,193 -3,614 -2,001 -2,075 48.39%
-
Tax Rate - - - - - - - -
Total Cost 62,489 64,350 66,674 69,463 74,055 76,868 79,719 -14.99%
-
Net Worth 40,547 41,134 38,833 39,176 40,808 41,896 42,440 -2.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 40,547 41,134 38,833 39,176 40,808 41,896 42,440 -2.99%
NOSH 58,764 58,764 58,764 54,411 54,411 54,411 54,411 5.26%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -6.38% -6.44% -6.62% -8.08% -5.13% -2.67% -2.67% -
ROE -9.25% -9.46% -10.67% -13.26% -8.86% -4.78% -4.89% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 99.96 102.88 114.33 118.12 129.46 137.59 142.70 -21.14%
EPS -6.38 -6.62 -7.57 -9.54 -6.64 -3.68 -3.81 41.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.70 0.71 0.72 0.75 0.77 0.78 -7.85%
Adjusted Per Share Value based on latest NOSH - 54,411
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.99 25.72 26.60 27.34 29.97 31.85 33.03 -16.98%
EPS -1.59 -1.66 -1.76 -2.21 -1.54 -0.85 -0.88 48.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.175 0.1652 0.1667 0.1736 0.1782 0.1806 -3.01%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.50 0.85 0.85 0.80 0.785 0.73 0.635 -
P/RPS 1.50 0.83 0.74 0.68 0.61 0.53 0.44 126.68%
P/EPS -23.51 -12.84 -11.22 -8.38 -11.82 -19.85 -16.65 25.88%
EY -4.25 -7.79 -8.91 -11.93 -8.46 -5.04 -6.01 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.21 1.20 1.11 1.05 0.95 0.81 93.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 22/06/20 25/02/20 25/11/19 22/08/19 23/05/19 27/02/19 -
Price 2.17 1.28 0.80 0.80 0.80 0.80 0.68 -
P/RPS 2.17 1.24 0.70 0.68 0.62 0.58 0.48 173.66%
P/EPS -34.01 -19.33 -10.56 -8.38 -12.04 -21.75 -17.83 53.86%
EY -2.94 -5.17 -9.47 -11.93 -8.30 -4.60 -5.61 -35.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 1.83 1.13 1.11 1.07 1.04 0.87 135.47%

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