[MILUX] YoY Quarter Result on 31-May-2012 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- 19.98%
YoY- -152.21%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 16,665 15,131 16,246 13,723 20,913 22,069 22,338 -4.51%
PBT 564 -675 -841 -1,323 -346 -530 1,034 -9.12%
Tax -222 65 -1 9 -175 -157 -358 -7.26%
NP 342 -610 -842 -1,314 -521 -687 676 -10.19%
-
NP to SH 342 -610 -842 -1,314 -521 -687 676 -10.19%
-
Tax Rate 39.36% - - - - - 34.62% -
Total Cost 16,323 15,741 17,088 15,037 21,434 22,756 21,662 -4.36%
-
Net Worth 47,881 50,058 52,996 53,119 59,542 75,710 69,289 -5.66%
Dividend
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 47,881 50,058 52,996 53,119 59,542 75,710 69,289 -5.66%
NOSH 54,411 54,411 49,529 46,595 46,517 46,734 42,249 4.07%
Ratio Analysis
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 2.05% -4.03% -5.18% -9.58% -2.49% -3.11% 3.03% -
ROE 0.71% -1.22% -1.59% -2.47% -0.88% -0.91% 0.98% -
Per Share
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 30.63 27.81 32.80 29.45 44.96 47.22 52.87 -8.25%
EPS 0.63 -1.12 -1.70 -2.82 -1.12 -1.47 1.60 -13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 1.07 1.14 1.28 1.62 1.64 -9.35%
Adjusted Per Share Value based on latest NOSH - 46,595
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 7.09 6.44 6.91 5.84 8.90 9.39 9.50 -4.51%
EPS 0.15 -0.26 -0.36 -0.56 -0.22 -0.29 0.29 -9.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.213 0.2255 0.226 0.2533 0.3221 0.2948 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.92 1.27 1.05 1.28 1.27 1.44 1.26 -
P/RPS 3.00 4.57 3.20 4.35 2.82 3.05 2.38 3.72%
P/EPS 146.37 -113.28 -61.76 -45.39 -113.39 -97.96 78.75 10.27%
EY 0.68 -0.88 -1.62 -2.20 -0.88 -1.02 1.27 -9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.38 0.98 1.12 0.99 0.89 0.77 5.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 25/11/15 25/11/14 24/07/13 20/07/12 21/07/11 19/07/10 28/07/09 -
Price 1.03 1.22 1.08 1.22 1.27 1.43 1.38 -
P/RPS 3.36 4.39 3.29 4.14 2.82 3.03 2.61 4.06%
P/EPS 163.87 -108.82 -63.53 -43.26 -113.39 -97.28 86.25 10.65%
EY 0.61 -0.92 -1.57 -2.31 -0.88 -1.03 1.16 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.01 1.07 0.99 0.88 0.84 5.36%

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