[MILUX] QoQ Annualized Quarter Result on 28-Feb-2006 [#2]

Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -31.98%
YoY- -8.77%
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 90,392 72,431 63,930 60,016 56,556 58,158 60,060 31.29%
PBT 5,568 4,402 3,269 2,748 3,824 2,926 3,845 27.96%
Tax -1,328 -1,435 -1,145 -1,020 -1,232 -1,403 -1,498 -7.70%
NP 4,240 2,967 2,124 1,728 2,592 1,523 2,346 48.32%
-
NP to SH 4,272 3,037 2,185 1,872 2,752 1,523 2,346 49.06%
-
Tax Rate 23.85% 32.60% 35.03% 37.12% 32.22% 47.95% 38.96% -
Total Cost 86,152 69,464 61,806 58,288 53,964 56,635 57,713 30.58%
-
Net Worth 63,225 61,901 42,351 61,835 59,514 57,010 60,411 3.07%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 2,543 1,694 - - 16 1,610 -
Div Payout % - 83.76% 77.52% - - 1.07% 68.65% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 63,225 61,901 42,351 61,835 59,514 57,010 60,411 3.07%
NOSH 42,720 42,398 42,351 42,352 42,208 40,721 40,274 4.00%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.69% 4.10% 3.32% 2.88% 4.58% 2.62% 3.91% -
ROE 6.76% 4.91% 5.16% 3.03% 4.62% 2.67% 3.88% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 211.59 170.83 150.95 141.70 133.99 142.82 149.13 26.23%
EPS 10.00 7.17 5.16 4.42 6.52 3.74 5.83 43.24%
DPS 0.00 6.00 4.00 0.00 0.00 0.04 4.00 -
NAPS 1.48 1.46 1.00 1.46 1.41 1.40 1.50 -0.89%
Adjusted Per Share Value based on latest NOSH - 42,033
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 44.09 35.33 31.19 29.28 27.59 28.37 29.30 31.28%
EPS 2.08 1.48 1.07 0.91 1.34 0.74 1.14 49.26%
DPS 0.00 1.24 0.83 0.00 0.00 0.01 0.79 -
NAPS 0.3084 0.302 0.2066 0.3016 0.2903 0.2781 0.2947 3.07%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.15 1.34 1.30 2.27 2.08 1.95 2.15 -
P/RPS 0.54 0.78 0.86 1.60 1.55 1.37 1.44 -47.96%
P/EPS 11.50 18.71 25.19 51.36 31.90 52.14 36.90 -54.00%
EY 8.70 5.35 3.97 1.95 3.13 1.92 2.71 117.46%
DY 0.00 4.48 3.08 0.00 0.00 0.02 1.86 -
P/NAPS 0.78 0.92 1.30 1.55 1.48 1.39 1.43 -33.21%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 -
Price 1.22 1.20 1.25 1.70 3.88 1.94 2.05 -
P/RPS 0.58 0.70 0.83 1.20 2.90 1.36 1.37 -43.58%
P/EPS 12.20 16.75 24.22 38.46 59.51 51.87 35.18 -50.60%
EY 8.20 5.97 4.13 2.60 1.68 1.93 2.84 102.63%
DY 0.00 5.00 3.20 0.00 0.00 0.02 1.95 -
P/NAPS 0.82 0.82 1.25 1.16 2.75 1.39 1.37 -28.95%

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