[MILUX] YoY Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -7.89%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 124,792 90,392 56,556 61,148 94,748 51,764 42,656 19.58%
PBT 14,616 5,568 3,824 4,488 6,056 5,340 1,776 42.06%
Tax -3,760 -1,328 -1,232 -1,360 -2,312 -2,468 -1,092 22.87%
NP 10,856 4,240 2,592 3,128 3,744 2,872 684 58.49%
-
NP to SH 10,924 4,272 2,752 3,128 3,744 2,872 684 58.65%
-
Tax Rate 25.73% 23.85% 32.22% 30.30% 38.18% 46.22% 61.49% -
Total Cost 113,936 86,152 53,964 58,020 91,004 48,892 41,972 18.10%
-
Net Worth 64,034 63,225 59,514 60,955 58,800 58,237 54,273 2.79%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 64,034 63,225 59,514 60,955 58,800 58,237 54,273 2.79%
NOSH 42,406 42,720 42,208 40,102 40,000 39,888 37,173 2.21%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.70% 4.69% 4.58% 5.12% 3.95% 5.55% 1.60% -
ROE 17.06% 6.76% 4.62% 5.13% 6.37% 4.93% 1.26% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 294.27 211.59 133.99 152.48 236.87 129.77 114.75 16.98%
EPS 25.76 10.00 6.52 7.80 9.36 7.20 1.84 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.41 1.52 1.47 1.46 1.46 0.56%
Adjusted Per Share Value based on latest NOSH - 40,102
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 53.09 38.46 24.06 26.01 40.31 22.02 18.15 19.57%
EPS 4.65 1.82 1.17 1.33 1.59 1.22 0.29 58.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2724 0.269 0.2532 0.2593 0.2502 0.2478 0.2309 2.79%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.18 1.15 2.08 0.95 0.90 0.84 1.20 -
P/RPS 0.40 0.54 1.55 0.62 0.38 0.65 1.05 -14.85%
P/EPS 4.58 11.50 31.90 12.18 9.62 11.67 65.22 -35.75%
EY 21.83 8.70 3.13 8.21 10.40 8.57 1.53 55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 1.48 0.63 0.61 0.58 0.82 -0.82%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/01/08 26/01/07 27/01/06 27/01/05 29/01/04 29/01/03 30/01/02 -
Price 1.26 1.22 3.88 0.90 0.91 0.81 1.26 -
P/RPS 0.43 0.58 2.90 0.59 0.38 0.62 1.10 -14.48%
P/EPS 4.89 12.20 59.51 11.54 9.72 11.25 68.48 -35.57%
EY 20.44 8.20 1.68 8.67 10.29 8.89 1.46 55.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 2.75 0.59 0.62 0.55 0.86 -0.58%

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