[MILUX] YoY Annualized Quarter Result on 30-Nov-2002 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 71.98%
YoY- 319.88%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 56,556 61,148 94,748 51,764 42,656 62,052 56,216 -0.00%
PBT 3,824 4,488 6,056 5,340 1,776 9,296 6,320 0.53%
Tax -1,232 -1,360 -2,312 -2,468 -1,092 -2,404 -2,012 0.52%
NP 2,592 3,128 3,744 2,872 684 6,892 4,308 0.54%
-
NP to SH 2,752 3,128 3,744 2,872 684 6,892 4,308 0.47%
-
Tax Rate 32.22% 30.30% 38.18% 46.22% 61.49% 25.86% 31.84% -
Total Cost 53,964 58,020 91,004 48,892 41,972 55,160 51,908 -0.04%
-
Net Worth 59,514 60,955 58,800 58,237 54,273 28,048 47,550 -0.23%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 59,514 60,955 58,800 58,237 54,273 28,048 47,550 -0.23%
NOSH 42,208 40,102 40,000 39,888 37,173 20,034 20,320 -0.77%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 4.58% 5.12% 3.95% 5.55% 1.60% 11.11% 7.66% -
ROE 4.62% 5.13% 6.37% 4.93% 1.26% 24.57% 9.06% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 133.99 152.48 236.87 129.77 114.75 309.72 276.64 0.77%
EPS 6.52 7.80 9.36 7.20 1.84 34.40 21.20 1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.52 1.47 1.46 1.46 1.40 2.34 0.53%
Adjusted Per Share Value based on latest NOSH - 39,888
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 24.06 26.01 40.31 22.02 18.15 26.40 23.92 -0.00%
EPS 1.17 1.33 1.59 1.22 0.29 2.93 1.83 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.2593 0.2502 0.2478 0.2309 0.1193 0.2023 -0.23%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 2.08 0.95 0.90 0.84 1.20 1.61 0.00 -
P/RPS 1.55 0.62 0.38 0.65 1.05 0.52 0.00 -100.00%
P/EPS 31.90 12.18 9.62 11.67 65.22 4.68 0.00 -100.00%
EY 3.13 8.21 10.40 8.57 1.53 21.37 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.63 0.61 0.58 0.82 1.15 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 27/01/06 27/01/05 29/01/04 29/01/03 30/01/02 29/01/01 27/01/00 -
Price 3.88 0.90 0.91 0.81 1.26 1.43 4.28 -
P/RPS 2.90 0.59 0.38 0.62 1.10 0.46 1.55 -0.66%
P/EPS 59.51 11.54 9.72 11.25 68.48 4.16 20.19 -1.14%
EY 1.68 8.67 10.29 8.89 1.46 24.06 4.95 1.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 0.59 0.62 0.55 0.86 1.02 1.83 -0.43%

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