[MILUX] QoQ Annualized Quarter Result on 30-Nov-2000 [#1]

Announcement Date
29-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
30-Nov-2000 [#1]
Profit Trend
QoQ- 60.35%
YoY- 59.98%
View:
Show?
Annualized Quarter Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Revenue 53,580 55,696 62,834 62,052 56,611 56,611 58,270 -6.48%
PBT 5,311 5,918 8,364 9,296 5,858 5,858 6,705 -16.98%
Tax -1,453 -1,578 -2,190 -2,404 -1,560 -1,560 -1,670 -10.52%
NP 3,858 4,340 6,174 6,892 4,298 4,298 5,034 -19.14%
-
NP to SH 3,858 4,340 6,174 6,892 4,298 4,298 5,034 -19.14%
-
Tax Rate 27.36% 26.66% 26.18% 25.86% 26.63% 26.63% 24.91% -
Total Cost 49,722 51,356 56,660 55,160 52,313 52,313 53,236 -5.30%
-
Net Worth 53,832 28,791 28,865 28,048 27,421 27,421 48,999 7.80%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Net Worth 53,832 28,791 28,865 28,048 27,421 27,421 48,999 7.80%
NOSH 37,383 19,993 20,045 20,034 20,312 20,311 19,999 64.80%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
NP Margin 7.20% 7.79% 9.83% 11.11% 7.59% 7.59% 8.64% -
ROE 7.17% 15.07% 21.39% 24.57% 15.67% 15.67% 10.27% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
RPS 143.32 278.57 313.46 309.72 278.70 278.71 291.35 -43.25%
EPS 10.32 21.71 30.80 34.40 11.57 21.16 25.17 -50.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.44 1.40 1.35 1.35 2.45 -34.58%
Adjusted Per Share Value based on latest NOSH - 20,034
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
RPS 26.14 27.17 30.65 30.27 27.62 27.62 28.42 -6.46%
EPS 1.88 2.12 3.01 3.36 2.10 2.10 2.46 -19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2626 0.1404 0.1408 0.1368 0.1338 0.1338 0.239 7.81%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 30/08/00 31/05/00 -
Price 1.37 1.18 1.25 1.61 2.30 2.30 4.80 -
P/RPS 0.96 0.42 0.40 0.52 0.83 0.83 1.65 -35.11%
P/EPS 13.28 5.44 4.06 4.68 10.87 10.87 19.07 -25.09%
EY 7.53 18.40 24.64 21.37 9.20 9.20 5.24 33.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.82 0.87 1.15 1.70 1.70 1.96 -43.92%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 CAGR
Date 30/11/01 20/07/01 27/04/01 29/01/01 30/10/00 19/12/00 03/07/00 -
Price 1.20 1.15 1.07 1.43 1.71 1.30 4.38 -
P/RPS 0.84 0.41 0.34 0.46 0.61 0.47 1.50 -37.06%
P/EPS 11.63 5.30 3.47 4.16 8.08 6.14 17.40 -27.51%
EY 8.60 18.88 28.79 24.06 12.37 16.28 5.75 37.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.80 0.74 1.02 1.27 0.96 1.79 -45.87%

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