[MILUX] QoQ TTM Result on 31-May-2012 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -14.25%
YoY- 59.84%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 29,425 62,414 61,297 64,660 71,850 74,893 79,843 -52.60%
PBT -1,095 -4,045 -2,707 6,615 7,592 8,187 8,148 -
Tax -128 267 -201 -12,971 -13,155 -13,463 -13,557 -96.94%
NP -1,223 -3,778 -2,908 -6,356 -5,563 -5,276 -5,409 -67.11%
-
NP to SH -1,223 -3,778 -2,908 -6,356 -5,563 -5,276 -5,409 -67.11%
-
Tax Rate - - - 196.08% 173.27% 164.44% 166.38% -
Total Cost 30,648 66,192 64,205 71,016 77,413 80,169 85,252 -53.47%
-
Net Worth 56,441 54,955 53,714 53,119 54,577 57,333 60,490 -5.04%
Dividend
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 56,441 54,955 53,714 53,119 54,577 57,333 60,490 -5.04%
NOSH 49,509 49,509 53,714 46,595 46,647 47,777 46,176 5.35%
Ratio Analysis
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -4.16% -6.05% -4.74% -9.83% -7.74% -7.04% -6.77% -
ROE -2.17% -6.87% -5.41% -11.97% -10.19% -9.20% -8.94% -
Per Share
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 59.43 126.06 114.12 138.77 154.03 156.75 172.91 -55.01%
EPS -2.47 -7.63 -5.41 -13.64 -11.93 -11.04 -11.71 -68.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.11 1.00 1.14 1.17 1.20 1.31 -9.87%
Adjusted Per Share Value based on latest NOSH - 46,595
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 12.52 26.55 26.08 27.51 30.57 31.86 33.97 -52.60%
EPS -0.52 -1.61 -1.24 -2.70 -2.37 -2.24 -2.30 -67.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2338 0.2285 0.226 0.2322 0.2439 0.2573 -5.04%
Price Multiplier on Financial Quarter End Date
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 31/12/12 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 1.02 1.08 1.18 1.28 1.38 1.26 1.30 -
P/RPS 1.72 0.86 1.03 0.92 0.90 0.80 0.75 86.04%
P/EPS -41.29 -14.15 -21.80 -9.38 -11.57 -11.41 -11.10 167.12%
EY -2.42 -7.07 -4.59 -10.66 -8.64 -8.76 -9.01 -62.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.97 1.18 1.12 1.18 1.05 0.99 -7.65%
Price Multiplier on Announcement Date
31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date - 25/01/13 30/10/12 20/07/12 20/04/12 30/01/12 28/10/11 -
Price 0.00 1.02 1.08 1.22 1.25 1.32 1.13 -
P/RPS 0.00 0.81 0.95 0.88 0.81 0.84 0.65 -
P/EPS 0.00 -13.37 -19.95 -8.94 -10.48 -11.95 -9.65 -
EY 0.00 -7.48 -5.01 -11.18 -9.54 -8.37 -10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 1.08 1.07 1.07 1.10 0.86 -

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