[MILUX] YoY Cumulative Quarter Result on 28-Feb-2006 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 36.05%
YoY- -8.77%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 65,178 59,663 44,397 30,008 29,193 38,287 23,804 18.26%
PBT 4,797 3,866 2,380 1,374 1,825 2,514 1,994 15.73%
Tax -1,214 -863 -595 -510 -799 -973 -1,071 2.10%
NP 3,583 3,003 1,785 864 1,026 1,541 923 25.33%
-
NP to SH 3,583 3,064 1,770 936 1,026 1,541 923 25.33%
-
Tax Rate 25.31% 22.32% 25.00% 37.12% 43.78% 38.70% 53.71% -
Total Cost 61,595 56,660 42,612 29,144 28,167 36,746 22,881 17.92%
-
Net Worth 70,304 64,416 61,802 61,835 61,319 59,238 58,336 3.15%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 70,304 64,416 61,802 61,835 61,319 59,238 58,336 3.15%
NOSH 42,352 42,378 42,042 42,352 40,078 40,025 39,956 0.97%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 5.50% 5.03% 4.02% 2.88% 3.51% 4.02% 3.88% -
ROE 5.10% 4.76% 2.86% 1.51% 1.67% 2.60% 1.58% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 153.90 140.78 105.60 70.85 72.84 95.66 59.57 17.12%
EPS 8.46 7.23 4.21 2.21 2.56 3.85 2.31 24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.52 1.47 1.46 1.53 1.48 1.46 2.16%
Adjusted Per Share Value based on latest NOSH - 42,033
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 27.73 25.38 18.89 12.77 12.42 16.29 10.13 18.25%
EPS 1.52 1.30 0.75 0.40 0.44 0.66 0.39 25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.274 0.2629 0.2631 0.2609 0.252 0.2482 3.15%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.10 1.18 1.30 2.27 1.03 0.93 0.83 -
P/RPS 0.71 0.84 1.23 3.20 1.41 0.97 1.39 -10.58%
P/EPS 13.00 16.32 30.88 102.71 40.23 24.16 35.93 -15.57%
EY 7.69 6.13 3.24 0.97 2.49 4.14 2.78 18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.88 1.55 0.67 0.63 0.57 2.47%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 -
Price 1.15 1.31 1.40 1.70 2.19 0.88 0.79 -
P/RPS 0.75 0.93 1.33 2.40 3.01 0.92 1.33 -9.09%
P/EPS 13.59 18.12 33.25 76.92 85.55 22.86 34.20 -14.24%
EY 7.36 5.52 3.01 1.30 1.17 4.37 2.92 16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.95 1.16 1.43 0.59 0.54 4.16%

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