[MILUX] YoY Quarter Result on 31-May-2007 [#3]

Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 47.58%
YoY- 37.22%
View:
Show?
Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 22,069 22,338 28,803 20,475 17,940 15,852 13,898 8.00%
PBT -530 1,034 2,645 1,276 1,078 1,059 789 -
Tax -157 -358 -532 -272 -349 -325 -365 -13.11%
NP -687 676 2,113 1,004 729 734 424 -
-
NP to SH -687 676 2,139 1,036 755 734 424 -
-
Tax Rate - 34.62% 20.11% 21.32% 32.37% 30.69% 46.26% -
Total Cost 22,756 21,662 26,690 19,471 17,211 15,118 13,474 9.12%
-
Net Worth 75,710 69,289 65,652 63,688 42,349 61,166 58,400 4.41%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - 1,273 1,270 1,223 - -
Div Payout % - - - 122.95% 168.28% 166.67% - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 75,710 69,289 65,652 63,688 42,349 61,166 58,400 4.41%
NOSH 46,734 42,249 42,356 42,459 42,349 40,777 40,000 2.62%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin -3.11% 3.03% 7.34% 4.90% 4.06% 4.63% 3.05% -
ROE -0.91% 0.98% 3.26% 1.63% 1.78% 1.20% 0.73% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 47.22 52.87 68.00 48.22 42.36 38.87 34.75 5.24%
EPS -1.47 1.60 5.05 2.44 1.78 1.80 1.06 -
DPS 0.00 0.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 1.62 1.64 1.55 1.50 1.00 1.50 1.46 1.74%
Adjusted Per Share Value based on latest NOSH - 42,459
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 9.39 9.50 12.25 8.71 7.63 6.74 5.91 8.01%
EPS -0.29 0.29 0.91 0.44 0.32 0.31 0.18 -
DPS 0.00 0.00 0.00 0.54 0.54 0.52 0.00 -
NAPS 0.3221 0.2948 0.2793 0.2709 0.1802 0.2602 0.2485 4.41%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 1.44 1.26 1.20 1.28 1.30 2.15 0.79 -
P/RPS 3.05 2.38 1.76 2.65 3.07 5.53 2.27 5.04%
P/EPS -97.96 78.75 23.76 52.46 72.92 119.44 74.53 -
EY -1.02 1.27 4.21 1.91 1.37 0.84 1.34 -
DY 0.00 0.00 0.00 2.34 2.31 1.40 0.00 -
P/NAPS 0.89 0.77 0.77 0.85 1.30 1.43 0.54 8.67%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 19/07/10 28/07/09 30/07/08 30/07/07 27/07/06 24/06/05 26/07/04 -
Price 1.43 1.38 1.02 1.29 1.25 2.05 0.81 -
P/RPS 3.03 2.61 1.50 2.68 2.95 5.27 2.33 4.47%
P/EPS -97.28 86.25 20.20 52.87 70.11 113.89 76.42 -
EY -1.03 1.16 4.95 1.89 1.43 0.88 1.31 -
DY 0.00 0.00 0.00 2.33 2.40 1.46 0.00 -
P/NAPS 0.88 0.84 0.66 0.86 1.25 1.37 0.55 8.14%

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