[MILUX] YoY Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 64.64%
YoY- 66.96%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 44,397 30,008 29,193 38,287 23,804 21,612 31,417 5.93%
PBT 2,380 1,374 1,825 2,514 1,994 1,203 4,182 -8.96%
Tax -595 -510 -799 -973 -1,071 -309 -1,095 -9.66%
NP 1,785 864 1,026 1,541 923 894 3,087 -8.72%
-
NP to SH 1,770 936 1,026 1,541 923 894 3,087 -8.84%
-
Tax Rate 25.00% 37.12% 43.78% 38.70% 53.71% 25.69% 26.18% -
Total Cost 42,612 29,144 28,167 36,746 22,881 20,718 28,330 7.03%
-
Net Worth 61,802 61,835 61,319 59,238 58,336 55,360 28,865 13.52%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 61,802 61,835 61,319 59,238 58,336 55,360 28,865 13.52%
NOSH 42,042 42,352 40,078 40,025 39,956 37,405 20,045 13.13%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.02% 2.88% 3.51% 4.02% 3.88% 4.14% 9.83% -
ROE 2.86% 1.51% 1.67% 2.60% 1.58% 1.61% 10.69% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 105.60 70.85 72.84 95.66 59.57 57.78 156.73 -6.36%
EPS 4.21 2.21 2.56 3.85 2.31 2.39 15.40 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.53 1.48 1.46 1.48 1.44 0.34%
Adjusted Per Share Value based on latest NOSH - 40,066
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 18.89 12.77 12.42 16.29 10.13 9.19 13.37 5.92%
EPS 0.75 0.40 0.44 0.66 0.39 0.38 1.31 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2629 0.2631 0.2609 0.252 0.2482 0.2355 0.1228 13.52%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.30 2.27 1.03 0.93 0.83 1.19 1.25 -
P/RPS 1.23 3.20 1.41 0.97 1.39 2.06 0.80 7.42%
P/EPS 30.88 102.71 40.23 24.16 35.93 49.79 8.12 24.92%
EY 3.24 0.97 2.49 4.14 2.78 2.01 12.32 -19.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.55 0.67 0.63 0.57 0.80 0.87 0.19%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 29/04/02 27/04/01 -
Price 1.40 1.70 2.19 0.88 0.79 1.25 1.07 -
P/RPS 1.33 2.40 3.01 0.92 1.33 2.16 0.68 11.82%
P/EPS 33.25 76.92 85.55 22.86 34.20 52.30 6.95 29.79%
EY 3.01 1.30 1.17 4.37 2.92 1.91 14.39 -22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.43 0.59 0.54 0.84 0.74 4.24%

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