[MILUX] YoY Annualized Quarter Result on 30-Nov-2009 [#1]

Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- -9.74%
YoY- -46.34%
View:
Show?
Annualized Quarter Result
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 51,512 65,452 85,252 82,884 116,940 124,792 90,392 -7.37%
PBT -2,580 220 64 5,972 9,940 14,616 5,568 -
Tax -432 -392 -768 -1,408 -1,844 -3,760 -1,328 -14.19%
NP -3,012 -172 -704 4,564 8,096 10,856 4,240 -
-
NP to SH -3,012 -172 -704 4,344 8,096 10,924 4,272 -
-
Tax Rate - 178.18% 1,200.00% 23.58% 18.55% 25.73% 23.85% -
Total Cost 54,524 65,624 85,956 78,320 108,844 113,936 86,152 -6.04%
-
Net Worth 47,633 57,333 61,136 75,973 68,595 64,034 63,225 -3.78%
Dividend
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 47,633 57,333 61,136 75,973 68,595 64,034 63,225 -3.78%
NOSH 54,411 47,777 46,315 46,609 42,343 42,406 42,720 3.35%
Ratio Analysis
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin -5.85% -0.26% -0.83% 5.51% 6.92% 8.70% 4.69% -
ROE -6.32% -0.30% -1.15% 5.72% 11.80% 17.06% 6.76% -
Per Share
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 101.65 136.99 184.07 177.83 276.17 294.27 211.59 -9.50%
EPS -5.96 -0.36 -1.52 9.32 19.12 25.76 10.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.20 1.32 1.63 1.62 1.51 1.48 -5.99%
Adjusted Per Share Value based on latest NOSH - 46,609
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 21.91 27.85 36.27 35.26 49.75 53.09 38.46 -7.38%
EPS -1.28 -0.07 -0.30 1.85 3.44 4.65 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2026 0.2439 0.2601 0.3232 0.2918 0.2724 0.269 -3.78%
Price Multiplier on Financial Quarter End Date
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 31/03/14 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 1.47 1.26 1.44 1.59 1.01 1.18 1.15 -
P/RPS 1.45 0.92 0.78 0.89 0.37 0.40 0.54 14.41%
P/EPS -24.73 -350.00 -94.74 17.06 5.28 4.58 11.50 -
EY -4.04 -0.29 -1.06 5.86 18.93 21.83 8.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.05 1.09 0.98 0.62 0.78 0.78 9.90%
Price Multiplier on Announcement Date
31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 26/05/14 30/01/12 25/01/11 28/01/10 19/01/09 31/01/08 26/01/07 -
Price 1.33 1.32 1.38 1.64 1.20 1.26 1.22 -
P/RPS 1.31 0.96 0.75 0.92 0.43 0.43 0.58 11.74%
P/EPS -22.38 -366.67 -90.79 17.60 6.28 4.89 12.20 -
EY -4.47 -0.27 -1.10 5.68 15.93 20.44 8.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.10 1.05 1.01 0.74 0.83 0.82 7.66%

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