[MILUX] YoY Quarter Result on 30-Nov-2004 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -42.79%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 31,198 22,598 14,139 15,287 23,687 12,941 10,664 19.58%
PBT 3,654 1,392 956 1,122 1,514 1,335 444 42.06%
Tax -940 -332 -308 -340 -578 -617 -273 22.87%
NP 2,714 1,060 648 782 936 718 171 58.49%
-
NP to SH 2,731 1,068 688 782 936 718 171 58.65%
-
Tax Rate 25.73% 23.85% 32.22% 30.30% 38.18% 46.22% 61.49% -
Total Cost 28,484 21,538 13,491 14,505 22,751 12,223 10,493 18.10%
-
Net Worth 64,034 63,225 59,514 60,955 58,800 58,237 54,273 2.79%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 64,034 63,225 59,514 60,955 58,800 58,237 54,273 2.79%
NOSH 42,406 42,720 42,208 40,102 40,000 39,888 37,173 2.21%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 8.70% 4.69% 4.58% 5.12% 3.95% 5.55% 1.60% -
ROE 4.26% 1.69% 1.16% 1.28% 1.59% 1.23% 0.32% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 73.57 52.90 33.50 38.12 59.22 32.44 28.69 16.98%
EPS 6.44 2.50 1.63 1.95 2.34 1.80 0.46 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.41 1.52 1.47 1.46 1.46 0.56%
Adjusted Per Share Value based on latest NOSH - 40,102
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 13.27 9.61 6.02 6.50 10.08 5.51 4.54 19.56%
EPS 1.16 0.45 0.29 0.33 0.40 0.31 0.07 59.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2724 0.269 0.2532 0.2593 0.2502 0.2478 0.2309 2.79%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.18 1.15 2.08 0.95 0.90 0.84 1.20 -
P/RPS 1.60 2.17 6.21 2.49 1.52 2.59 4.18 -14.78%
P/EPS 18.32 46.00 127.61 48.72 38.46 46.67 260.87 -35.75%
EY 5.46 2.17 0.78 2.05 2.60 2.14 0.38 55.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 1.48 0.63 0.61 0.58 0.82 -0.82%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 31/01/08 26/01/07 27/01/06 27/01/05 29/01/04 29/01/03 30/01/02 -
Price 1.26 1.22 3.88 0.90 0.91 0.81 1.26 -
P/RPS 1.71 2.31 11.58 2.36 1.54 2.50 4.39 -14.53%
P/EPS 19.57 48.80 238.04 46.15 38.89 45.00 273.91 -35.57%
EY 5.11 2.05 0.42 2.17 2.57 2.22 0.37 54.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 2.75 0.59 0.62 0.55 0.86 -0.58%

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