[MILUX] QoQ Annualized Quarter Result on 28-Feb-2003 [#2]

Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -35.72%
YoY- 3.24%
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 94,748 51,284 43,578 47,608 51,764 44,367 45,193 63.73%
PBT 6,056 2,660 3,898 3,988 5,340 2,500 3,222 52.24%
Tax -2,312 -1,055 -1,572 -2,142 -2,468 -830 -884 89.71%
NP 3,744 1,605 2,326 1,846 2,872 1,670 2,338 36.83%
-
NP to SH 3,744 1,605 2,326 1,846 2,872 1,670 2,338 36.83%
-
Tax Rate 38.18% 39.66% 40.33% 53.71% 46.22% 33.20% 27.44% -
Total Cost 91,004 49,679 41,252 45,762 48,892 42,697 42,854 65.13%
-
Net Worth 58,800 57,635 58,433 58,336 58,237 54,040 55,350 4.10%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - 1,600 - - - - - -
Div Payout % - 99.75% - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 58,800 57,635 58,433 58,336 58,237 54,040 55,350 4.10%
NOSH 40,000 40,024 40,022 39,956 39,888 37,528 37,398 4.58%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 3.95% 3.13% 5.34% 3.88% 5.55% 3.76% 5.17% -
ROE 6.37% 2.78% 3.98% 3.16% 4.93% 3.09% 4.23% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 236.87 128.13 108.88 119.15 129.77 118.22 120.84 56.56%
EPS 9.36 4.01 5.81 4.62 7.20 4.45 6.25 30.86%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.46 1.46 1.46 1.44 1.48 -0.45%
Adjusted Per Share Value based on latest NOSH - 40,196
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 46.22 25.02 21.26 23.22 25.25 21.64 22.05 63.71%
EPS 1.83 0.78 1.13 0.90 1.40 0.81 1.14 37.05%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2868 0.2812 0.285 0.2846 0.2841 0.2636 0.27 4.10%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.90 0.98 0.90 0.83 0.84 1.10 1.15 -
P/RPS 0.38 0.76 0.83 0.70 0.65 0.93 0.95 -45.68%
P/EPS 9.62 24.44 15.48 17.97 11.67 24.72 18.39 -35.05%
EY 10.40 4.09 6.46 5.57 8.57 4.05 5.44 53.97%
DY 0.00 4.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.62 0.57 0.58 0.76 0.78 -15.10%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 29/01/04 28/10/03 01/08/03 25/04/03 29/01/03 31/10/02 16/07/02 -
Price 0.91 0.88 0.97 0.79 0.81 0.85 1.09 -
P/RPS 0.38 0.69 0.89 0.66 0.62 0.72 0.90 -43.68%
P/EPS 9.72 21.95 16.69 17.10 11.25 19.10 17.43 -32.22%
EY 10.29 4.56 5.99 5.85 8.89 5.24 5.74 47.51%
DY 0.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.66 0.54 0.55 0.59 0.74 -11.11%

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