[MILUX] YoY TTM 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- -40.25%
YoY- -45.05%
View:
Show?
TTM Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 52,975 62,030 46,644 48,729 56,703 27,532 -0.68%
PBT 4,460 2,840 3,391 3,430 3,982 3,978 -0.12%
Tax -1,282 -1,016 -1,174 -1,125 213 -488 -1.01%
NP 3,178 1,824 2,217 2,305 4,195 3,490 0.09%
-
NP to SH 3,178 1,824 2,217 2,305 4,195 3,490 0.09%
-
Tax Rate 28.74% 35.77% 34.62% 32.80% -5.35% 12.27% -
Total Cost 49,797 60,206 44,427 46,424 52,508 24,042 -0.76%
-
Net Worth 60,955 58,800 58,237 37,173 20,034 47,550 -0.26%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - 1,600 1,145 1,123 1,218 1,005 -
Div Payout % - 87.72% 51.67% 48.75% 29.05% 28.81% -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 60,955 58,800 58,237 37,173 20,034 47,550 -0.26%
NOSH 40,102 40,000 39,888 37,173 20,034 20,320 -0.71%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 6.00% 2.94% 4.75% 4.73% 7.40% 12.68% -
ROE 5.21% 3.10% 3.81% 6.20% 20.94% 7.34% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 132.10 155.08 116.93 131.08 283.02 135.49 0.02%
EPS 7.92 4.56 5.56 6.20 20.94 17.17 0.81%
DPS 0.00 4.00 2.87 3.02 6.00 4.95 -
NAPS 1.52 1.47 1.46 1.00 1.00 2.34 0.45%
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 CAGR
RPS 22.54 26.39 19.84 20.73 24.12 11.71 -0.68%
EPS 1.35 0.78 0.94 0.98 1.78 1.48 0.09%
DPS 0.00 0.68 0.49 0.48 0.52 0.43 -
NAPS 0.2593 0.2502 0.2478 0.1581 0.0852 0.2023 -0.26%
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 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 -
P/RPS 0.72 0.58 0.72 0.92 0.57 0.00 -100.00%
P/EPS 11.99 19.74 15.11 19.35 7.69 0.00 -100.00%
EY 8.34 5.07 6.62 5.17 13.01 0.00 -100.00%
DY 0.00 4.44 3.42 2.52 3.73 0.00 -
P/NAPS 0.63 0.61 0.58 1.20 1.61 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 CAGR
Date 27/01/05 29/01/04 29/01/03 30/01/02 29/01/01 - -
Price 0.90 0.91 0.81 1.26 1.43 0.00 -
P/RPS 0.68 0.59 0.69 0.96 0.51 0.00 -100.00%
P/EPS 11.36 19.96 14.57 20.32 6.83 0.00 -100.00%
EY 8.81 5.01 6.86 4.92 14.64 0.00 -100.00%
DY 0.00 4.40 3.55 2.40 4.20 0.00 -
P/NAPS 0.59 0.62 0.55 1.26 1.43 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