[MILUX] YoY Annualized Quarter Result on 31-May-2009 [#3]

Announcement Date
28-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -20.76%
YoY- -18.14%
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 60,793 81,037 85,545 116,688 117,954 86,496 63,930 -0.83%
PBT -3,913 -1,869 1,852 7,774 8,681 4,874 3,269 -
Tax -85 -866 -1,149 -2,096 -1,860 -1,156 -1,145 -35.14%
NP -3,998 -2,736 702 5,678 6,821 3,718 2,124 -
-
NP to SH -3,998 -2,736 626 5,678 6,937 3,741 2,185 -
-
Tax Rate - - 62.04% 26.96% 21.43% 23.72% 35.03% -
Total Cost 64,791 83,773 84,842 111,009 111,133 82,777 61,806 0.78%
-
Net Worth 53,170 59,694 75,386 69,500 65,673 63,580 42,351 3.86%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - 1,695 1,694 -
Div Payout % - - - - - 45.32% 77.52% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 53,170 59,694 75,386 69,500 65,673 63,580 42,351 3.86%
NOSH 46,640 46,636 46,534 42,378 42,369 42,386 42,351 1.61%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -6.58% -3.38% 0.82% 4.87% 5.78% 4.30% 3.32% -
ROE -7.52% -4.58% 0.83% 8.17% 10.56% 5.88% 5.16% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 130.34 173.76 183.83 275.35 278.39 204.06 150.95 -2.41%
EPS -8.57 -5.87 1.35 13.40 16.37 8.83 5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 4.00 -
NAPS 1.14 1.28 1.62 1.64 1.55 1.50 1.00 2.20%
Adjusted Per Share Value based on latest NOSH - 42,249
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 25.86 34.48 36.39 49.64 50.18 36.80 27.20 -0.83%
EPS -1.70 -1.16 0.27 2.42 2.95 1.59 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.72 0.72 -
NAPS 0.2262 0.254 0.3207 0.2957 0.2794 0.2705 0.1802 3.85%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.28 1.27 1.44 1.26 1.20 1.28 1.30 -
P/RPS 0.98 0.73 0.78 0.46 0.43 0.63 0.86 2.19%
P/EPS -14.93 -21.65 106.93 9.40 7.33 14.50 25.19 -
EY -6.70 -4.62 0.94 10.63 13.64 6.90 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 3.13 3.08 -
P/NAPS 1.12 0.99 0.89 0.77 0.77 0.85 1.30 -2.45%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 20/07/12 21/07/11 19/07/10 28/07/09 30/07/08 30/07/07 27/07/06 -
Price 1.22 1.27 1.43 1.38 1.02 1.29 1.25 -
P/RPS 0.94 0.73 0.78 0.50 0.37 0.63 0.83 2.09%
P/EPS -14.23 -21.65 106.19 10.30 6.23 14.61 24.22 -
EY -7.03 -4.62 0.94 9.71 16.05 6.84 4.13 -
DY 0.00 0.00 0.00 0.00 0.00 3.10 3.20 -
P/NAPS 1.07 0.99 0.88 0.84 0.66 0.86 1.25 -2.55%

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