[MILUX] YoY Quarter Result on 30-Nov-2001 [#1]

Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -71.64%
YoY- -90.08%
View:
Show?
Quarter Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 15,287 23,687 12,941 10,664 15,513 14,054 0 -100.00%
PBT 1,122 1,514 1,335 444 2,324 1,580 0 -100.00%
Tax -340 -578 -617 -273 -601 -503 0 -100.00%
NP 782 936 718 171 1,723 1,077 0 -100.00%
-
NP to SH 782 936 718 171 1,723 1,077 0 -100.00%
-
Tax Rate 30.30% 38.18% 46.22% 61.49% 25.86% 31.84% - -
Total Cost 14,505 22,751 12,223 10,493 13,790 12,977 0 -100.00%
-
Net Worth 60,955 58,800 58,237 54,273 28,048 47,550 0 -100.00%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 60,955 58,800 58,237 54,273 28,048 47,550 0 -100.00%
NOSH 40,102 40,000 39,888 37,173 20,034 20,320 0 -100.00%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 5.12% 3.95% 5.55% 1.60% 11.11% 7.66% 0.00% -
ROE 1.28% 1.59% 1.23% 0.32% 6.14% 2.26% 0.00% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 38.12 59.22 32.44 28.69 77.43 69.16 0.00 -100.00%
EPS 1.95 2.34 1.80 0.46 8.60 5.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.46 1.46 1.40 2.34 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,173
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 6.50 10.08 5.51 4.54 6.60 5.98 0.00 -100.00%
EPS 0.33 0.40 0.31 0.07 0.73 0.46 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2593 0.2502 0.2478 0.2309 0.1193 0.2023 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - - -
Price 0.95 0.90 0.84 1.20 1.61 0.00 0.00 -
P/RPS 2.49 1.52 2.59 4.18 2.08 0.00 0.00 -100.00%
P/EPS 48.72 38.46 46.67 260.87 18.72 0.00 0.00 -100.00%
EY 2.05 2.60 2.14 0.38 5.34 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.58 0.82 1.15 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 27/01/05 29/01/04 29/01/03 30/01/02 29/01/01 27/01/00 - -
Price 0.90 0.91 0.81 1.26 1.43 4.28 0.00 -
P/RPS 2.36 1.54 2.50 4.39 1.85 6.19 0.00 -100.00%
P/EPS 46.15 38.89 45.00 273.91 16.63 80.75 0.00 -100.00%
EY 2.17 2.57 2.22 0.37 6.01 1.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.55 0.86 1.02 1.83 0.00 -100.00%

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