[MILUX] YoY Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -34.4%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 119,326 88,794 60,016 58,386 76,574 47,608 43,224 18.42%
PBT 7,732 4,760 2,748 3,650 5,028 3,988 2,406 21.45%
Tax -1,726 -1,190 -1,020 -1,598 -1,946 -2,142 -618 18.65%
NP 6,006 3,570 1,728 2,052 3,082 1,846 1,788 22.35%
-
NP to SH 6,128 3,540 1,872 2,052 3,082 1,846 1,788 22.76%
-
Tax Rate 22.32% 25.00% 37.12% 43.78% 38.70% 53.71% 25.69% -
Total Cost 113,320 85,224 58,288 56,334 73,492 45,762 41,436 18.23%
-
Net Worth 64,416 61,802 61,835 61,319 59,238 58,336 55,360 2.55%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 64,416 61,802 61,835 61,319 59,238 58,336 55,360 2.55%
NOSH 42,378 42,042 42,352 40,078 40,025 39,956 37,405 2.10%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 5.03% 4.02% 2.88% 3.51% 4.02% 3.88% 4.14% -
ROE 9.51% 5.73% 3.03% 3.35% 5.20% 3.16% 3.23% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 281.57 211.20 141.70 145.68 191.31 119.15 115.55 15.98%
EPS 14.46 8.42 4.42 5.12 7.70 4.62 4.78 20.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.46 1.53 1.48 1.46 1.48 0.44%
Adjusted Per Share Value based on latest NOSH - 39,999
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 50.76 37.78 25.53 24.84 32.58 20.25 18.39 18.41%
EPS 2.61 1.51 0.80 0.87 1.31 0.79 0.76 22.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.274 0.2629 0.2631 0.2609 0.252 0.2482 0.2355 2.55%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.18 1.30 2.27 1.03 0.93 0.83 1.19 -
P/RPS 0.42 0.62 1.60 0.71 0.49 0.70 1.03 -13.87%
P/EPS 8.16 15.44 51.36 20.12 12.08 17.97 24.90 -16.95%
EY 12.25 6.48 1.95 4.97 8.28 5.57 4.02 20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.55 0.67 0.63 0.57 0.80 -0.42%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 29/04/02 -
Price 1.31 1.40 1.70 2.19 0.88 0.79 1.25 -
P/RPS 0.47 0.66 1.20 1.50 0.46 0.66 1.08 -12.93%
P/EPS 9.06 16.63 38.46 42.77 11.43 17.10 26.15 -16.18%
EY 11.04 6.01 2.60 2.34 8.75 5.85 3.82 19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.95 1.16 1.43 0.59 0.54 0.84 0.39%

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