[MILUX] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 63.88%
YoY- 73.93%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 77,857 80,317 72,995 67,309 58,740 60,459 62,532 15.75%
PBT 191 -2,964 -5,010 -1,594 -4,024 -3,929 -4,479 -
Tax -135 -14 -16 208 275 38 337 -
NP 56 -2,978 -5,026 -1,386 -3,749 -3,891 -4,142 -
-
NP to SH 91 -2,945 -4,994 -1,354 -3,749 -3,891 -4,142 -
-
Tax Rate 70.68% - - - - - - -
Total Cost 77,801 83,295 78,021 68,695 62,489 64,350 66,674 10.84%
-
Net Worth 39,959 11,909 37,021 41,134 40,547 41,134 38,833 1.92%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 39,959 11,909 37,021 41,134 40,547 41,134 38,833 1.92%
NOSH 235,056 235,056 58,764 58,764 58,764 58,764 58,764 152.19%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.07% -3.71% -6.89% -2.06% -6.38% -6.44% -6.62% -
ROE 0.23% -24.73% -13.49% -3.29% -9.25% -9.46% -10.67% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 33.12 107.90 124.22 114.54 99.96 102.88 114.33 -56.25%
EPS 0.04 -3.96 -8.50 -2.30 -6.38 -6.62 -7.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.63 0.70 0.69 0.70 0.71 -61.47%
Adjusted Per Share Value based on latest NOSH - 58,764
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 33.12 34.17 31.05 28.64 24.99 25.72 26.60 15.75%
EPS 0.04 -1.25 -2.12 -0.58 -1.59 -1.66 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.0507 0.1575 0.175 0.1725 0.175 0.1652 1.92%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.645 0.52 2.28 2.20 1.50 0.85 0.85 -
P/RPS 1.95 0.48 1.84 1.92 1.50 0.83 0.74 90.89%
P/EPS 1,666.06 -13.14 -26.83 -95.48 -23.51 -12.84 -11.22 -
EY 0.06 -7.61 -3.73 -1.05 -4.25 -7.79 -8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.25 3.62 3.14 2.17 1.21 1.20 115.41%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 20/05/21 24/02/21 27/11/20 21/08/20 22/06/20 25/02/20 -
Price 0.735 0.77 2.36 2.32 2.17 1.28 0.80 -
P/RPS 2.22 0.71 1.90 2.03 2.17 1.24 0.70 116.01%
P/EPS 1,898.54 -19.46 -27.77 -100.69 -34.01 -19.33 -10.56 -
EY 0.05 -5.14 -3.60 -0.99 -2.94 -5.17 -9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.32 4.81 3.75 3.31 3.14 1.83 1.13 144.69%

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