[MILUX] YoY Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 65.73%
YoY- 89.1%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 42,090 65,178 59,663 44,397 30,008 29,193 38,287 1.59%
PBT 1,919 4,797 3,866 2,380 1,374 1,825 2,514 -4.39%
Tax -705 -1,214 -863 -595 -510 -799 -973 -5.22%
NP 1,214 3,583 3,003 1,785 864 1,026 1,541 -3.89%
-
NP to SH 1,157 3,583 3,064 1,770 936 1,026 1,541 -4.66%
-
Tax Rate 36.74% 25.31% 22.32% 25.00% 37.12% 43.78% 38.70% -
Total Cost 40,876 61,595 56,660 42,612 29,144 28,167 36,746 1.79%
-
Net Worth 76,044 70,304 64,416 61,802 61,835 61,319 59,238 4.24%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 76,044 70,304 64,416 61,802 61,835 61,319 59,238 4.24%
NOSH 46,653 42,352 42,378 42,042 42,352 40,078 40,025 2.58%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 2.88% 5.50% 5.03% 4.02% 2.88% 3.51% 4.02% -
ROE 1.52% 5.10% 4.76% 2.86% 1.51% 1.67% 2.60% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 90.22 153.90 140.78 105.60 70.85 72.84 95.66 -0.97%
EPS 2.48 8.46 7.23 4.21 2.21 2.56 3.85 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.52 1.47 1.46 1.53 1.48 1.62%
Adjusted Per Share Value based on latest NOSH - 41,052
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 17.91 27.73 25.38 18.89 12.77 12.42 16.29 1.59%
EPS 0.49 1.52 1.30 0.75 0.40 0.44 0.66 -4.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.2991 0.274 0.2629 0.2631 0.2609 0.252 4.24%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.52 1.10 1.18 1.30 2.27 1.03 0.93 -
P/RPS 1.68 0.71 0.84 1.23 3.20 1.41 0.97 9.58%
P/EPS 61.29 13.00 16.32 30.88 102.71 40.23 24.16 16.77%
EY 1.63 7.69 6.13 3.24 0.97 2.49 4.14 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.66 0.78 0.88 1.55 0.67 0.63 6.70%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 28/04/10 23/04/09 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 -
Price 1.49 1.15 1.31 1.40 1.70 2.19 0.88 -
P/RPS 1.65 0.75 0.93 1.33 2.40 3.01 0.92 10.22%
P/EPS 60.08 13.59 18.12 33.25 76.92 85.55 22.86 17.46%
EY 1.66 7.36 5.52 3.01 1.30 1.17 4.37 -14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.86 0.95 1.16 1.43 0.59 7.48%

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