[MILUX] QoQ Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 96.84%
YoY- 75.57%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 61,297 60,793 63,744 65,452 79,843 81,037 79,730 -16.01%
PBT -2,707 -3,913 -3,224 220 8,148 -1,869 -2,112 17.90%
Tax -201 -85 -146 -392 -13,589 -866 -950 -64.32%
NP -2,908 -3,998 -3,370 -172 -5,441 -2,736 -3,062 -3.36%
-
NP to SH -2,908 -3,998 -3,370 -172 -5,441 -2,736 -3,062 -3.36%
-
Tax Rate - - - 178.18% 166.78% - - -
Total Cost 64,205 64,791 67,114 65,624 85,284 83,773 82,792 -15.52%
-
Net Worth 61,234 53,170 54,610 57,333 61,077 59,694 60,213 1.12%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 61,234 53,170 54,610 57,333 61,077 59,694 60,213 1.12%
NOSH 53,714 46,640 46,675 47,777 46,623 46,636 46,676 9.76%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -4.74% -6.58% -5.29% -0.26% -6.81% -3.38% -3.84% -
ROE -4.75% -7.52% -6.17% -0.30% -8.91% -4.58% -5.09% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 114.12 130.34 136.57 136.99 171.25 173.76 170.81 -23.48%
EPS -6.24 -8.57 -7.22 -0.36 -11.67 -5.87 -6.56 -3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.14 1.17 1.20 1.31 1.28 1.29 -7.87%
Adjusted Per Share Value based on latest NOSH - 47,777
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 26.08 25.86 27.12 27.85 33.97 34.48 33.92 -16.00%
EPS -1.24 -1.70 -1.43 -0.07 -2.31 -1.16 -1.30 -3.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2605 0.2262 0.2323 0.2439 0.2598 0.254 0.2562 1.11%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.18 1.28 1.38 1.26 1.30 1.27 1.26 -
P/RPS 1.03 0.98 1.01 0.92 0.76 0.73 0.74 24.53%
P/EPS -21.80 -14.93 -19.11 -350.00 -11.14 -21.65 -19.21 8.75%
EY -4.59 -6.70 -5.23 -0.29 -8.98 -4.62 -5.21 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.12 1.18 1.05 0.99 0.99 0.98 4.02%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 20/07/12 20/04/12 30/01/12 28/10/11 21/07/11 28/04/11 -
Price 1.08 1.22 1.25 1.32 1.13 1.27 1.28 -
P/RPS 0.95 0.94 0.92 0.96 0.66 0.73 0.75 16.98%
P/EPS -19.95 -14.23 -17.31 -366.67 -9.68 -21.65 -19.51 1.49%
EY -5.01 -7.03 -5.78 -0.27 -10.33 -4.62 -5.13 -1.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.07 1.07 1.10 0.86 0.99 0.99 -2.69%

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