[MILUX] YoY TTM Result on 30-Nov-2007 [#1]

Announcement Date
31-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 92.75%
YoY- -5.75%
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 89,449 103,648 116,345 96,144 82,417 57,010 52,975 9.11%
PBT -14,163 5,868 7,759 5,277 5,032 2,760 4,460 -
Tax -401 -1,710 -1,386 -2,030 -1,438 -1,371 -1,282 -17.60%
NP -14,564 4,158 6,373 3,247 3,594 1,389 3,178 -
-
NP to SH -14,621 4,103 6,361 3,456 3,667 1,429 3,178 -
-
Tax Rate - 29.14% 17.86% 38.47% 28.58% 49.67% 28.74% -
Total Cost 104,013 99,490 109,972 92,897 78,823 55,621 49,797 13.05%
-
Net Worth 61,136 75,973 68,595 64,034 63,225 59,514 60,955 0.04%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - 1,269 1,273 1,270 1,223 - -
Div Payout % - - 19.96% 36.86% 34.65% 85.61% - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 61,136 75,973 68,595 64,034 63,225 59,514 60,955 0.04%
NOSH 46,315 46,609 42,343 42,406 42,720 42,208 40,102 2.42%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin -16.28% 4.01% 5.48% 3.38% 4.36% 2.44% 6.00% -
ROE -23.92% 5.40% 9.27% 5.40% 5.80% 2.40% 5.21% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 193.13 222.38 274.77 226.72 192.92 135.07 132.10 6.53%
EPS -31.57 8.80 15.02 8.15 8.58 3.39 7.92 -
DPS 0.00 0.00 3.00 3.00 3.00 2.90 0.00 -
NAPS 1.32 1.63 1.62 1.51 1.48 1.41 1.52 -2.32%
Adjusted Per Share Value based on latest NOSH - 42,406
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 38.05 44.09 49.50 40.90 35.06 24.25 22.54 9.11%
EPS -6.22 1.75 2.71 1.47 1.56 0.61 1.35 -
DPS 0.00 0.00 0.54 0.54 0.54 0.52 0.00 -
NAPS 0.2601 0.3232 0.2918 0.2724 0.269 0.2532 0.2593 0.05%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 1.44 1.59 1.01 1.18 1.15 2.08 0.95 -
P/RPS 0.75 0.72 0.37 0.52 0.60 1.54 0.72 0.68%
P/EPS -4.56 18.06 6.72 14.48 13.40 61.44 11.99 -
EY -21.92 5.54 14.87 6.91 7.46 1.63 8.34 -
DY 0.00 0.00 2.97 2.55 2.61 1.39 0.00 -
P/NAPS 1.09 0.98 0.62 0.78 0.78 1.48 0.63 9.56%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/11 28/01/10 19/01/09 31/01/08 26/01/07 27/01/06 27/01/05 -
Price 1.38 1.64 1.20 1.26 1.22 3.88 0.90 -
P/RPS 0.71 0.74 0.44 0.56 0.63 2.87 0.68 0.72%
P/EPS -4.37 18.63 7.99 15.46 14.21 114.60 11.36 -
EY -22.88 5.37 12.52 6.47 7.04 0.87 8.81 -
DY 0.00 0.00 2.50 2.38 2.46 0.75 0.00 -
P/NAPS 1.05 1.01 0.74 0.83 0.82 2.75 0.59 10.07%

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