[MILUX] YoY Cumulative Quarter Result on 30-Nov-2003 [#1]

Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -41.68%
YoY- 30.36%
View:
Show?
Cumulative Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 22,598 14,139 15,287 23,687 12,941 10,664 15,513 6.46%
PBT 1,392 956 1,122 1,514 1,335 444 2,324 -8.18%
Tax -332 -308 -340 -578 -617 -273 -601 -9.41%
NP 1,060 648 782 936 718 171 1,723 -7.77%
-
NP to SH 1,068 688 782 936 718 171 1,723 -7.65%
-
Tax Rate 23.85% 32.22% 30.30% 38.18% 46.22% 61.49% 25.86% -
Total Cost 21,538 13,491 14,505 22,751 12,223 10,493 13,790 7.71%
-
Net Worth 63,225 59,514 60,955 58,800 58,237 54,273 28,048 14.49%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 63,225 59,514 60,955 58,800 58,237 54,273 28,048 14.49%
NOSH 42,720 42,208 40,102 40,000 39,888 37,173 20,034 13.44%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 4.69% 4.58% 5.12% 3.95% 5.55% 1.60% 11.11% -
ROE 1.69% 1.16% 1.28% 1.59% 1.23% 0.32% 6.14% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 52.90 33.50 38.12 59.22 32.44 28.69 77.43 -6.14%
EPS 2.50 1.63 1.95 2.34 1.80 0.46 8.60 -18.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.41 1.52 1.47 1.46 1.46 1.40 0.93%
Adjusted Per Share Value based on latest NOSH - 40,000
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 9.61 6.02 6.50 10.08 5.51 4.54 6.60 6.45%
EPS 0.45 0.29 0.33 0.40 0.31 0.07 0.73 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2532 0.2593 0.2502 0.2478 0.2309 0.1193 14.50%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 1.15 2.08 0.95 0.90 0.84 1.20 1.61 -
P/RPS 2.17 6.21 2.49 1.52 2.59 4.18 2.08 0.70%
P/EPS 46.00 127.61 48.72 38.46 46.67 260.87 18.72 16.15%
EY 2.17 0.78 2.05 2.60 2.14 0.38 5.34 -13.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.48 0.63 0.61 0.58 0.82 1.15 -6.26%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 26/01/07 27/01/06 27/01/05 29/01/04 29/01/03 30/01/02 29/01/01 -
Price 1.22 3.88 0.90 0.91 0.81 1.26 1.43 -
P/RPS 2.31 11.58 2.36 1.54 2.50 4.39 1.85 3.76%
P/EPS 48.80 238.04 46.15 38.89 45.00 273.91 16.63 19.64%
EY 2.05 0.42 2.17 2.57 2.22 0.37 6.01 -16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.75 0.59 0.62 0.55 0.86 1.02 -3.57%

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