[MILUX] QoQ TTM Result on 31-Mar-2021 [#1]

Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 41.03%
YoY- 24.31%
Quarter Report
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 63,085 68,185 77,857 80,317 72,995 67,309 58,740 4.85%
PBT 6,089 24 191 -2,964 -5,010 -1,594 -4,024 -
Tax -213 -214 -135 -14 -16 208 275 -
NP 5,876 -190 56 -2,978 -5,026 -1,386 -3,749 -
-
NP to SH 5,879 -187 91 -2,945 -4,994 -1,354 -3,749 -
-
Tax Rate 3.50% 891.67% 70.68% - - - - -
Total Cost 57,209 68,375 77,801 83,295 78,021 68,695 62,489 -5.70%
-
Net Worth 42,310 42,310 39,959 11,909 37,021 41,134 40,547 2.87%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 42,310 42,310 39,959 11,909 37,021 41,134 40,547 2.87%
NOSH 235,056 235,056 235,056 235,056 58,764 58,764 58,764 151.34%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.31% -0.28% 0.07% -3.71% -6.89% -2.06% -6.38% -
ROE 13.89% -0.44% 0.23% -24.73% -13.49% -3.29% -9.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.84 29.01 33.12 107.90 124.22 114.54 99.96 -58.27%
EPS 2.50 -0.08 0.04 -3.96 -8.50 -2.30 -6.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.16 0.63 0.70 0.69 -59.07%
Adjusted Per Share Value based on latest NOSH - 235,056
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 26.84 29.01 33.12 34.17 31.05 28.64 24.99 4.86%
EPS 2.50 -0.08 0.04 -1.25 -2.12 -0.58 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.0507 0.1575 0.175 0.1725 2.86%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.96 0.65 0.645 0.52 2.28 2.20 1.50 -
P/RPS 3.58 2.24 1.95 0.48 1.84 1.92 1.50 78.30%
P/EPS 38.38 -817.04 1,666.06 -13.14 -26.83 -95.48 -23.51 -
EY 2.61 -0.12 0.06 -7.61 -3.73 -1.05 -4.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 3.61 3.79 3.25 3.62 3.14 2.17 81.74%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 20/05/21 24/02/21 27/11/20 21/08/20 -
Price 0.69 1.37 0.735 0.77 2.36 2.32 2.17 -
P/RPS 2.57 4.72 2.22 0.71 1.90 2.03 2.17 11.90%
P/EPS 27.59 -1,722.07 1,898.54 -19.46 -27.77 -100.69 -34.01 -
EY 3.62 -0.06 0.05 -5.14 -3.60 -0.99 -2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 7.61 4.32 4.81 3.75 3.31 3.14 14.11%

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