[MILUX] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.93%
YoY- 1629.49%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 67,464 60,536 63,085 62,034 65,246 83,208 72,995 -5.13%
PBT 740 968 6,089 6,278 8,040 6,348 -5,010 -
Tax -20 -16 -213 -266 -240 4 -16 16.08%
NP 720 952 5,876 6,012 7,800 6,352 -5,026 -
-
NP to SH 720 952 5,879 6,016 7,806 6,356 -4,994 -
-
Tax Rate 2.70% 1.65% 3.50% 4.24% 2.99% -0.06% - -
Total Cost 66,744 59,584 57,209 56,022 57,446 76,856 78,021 -9.91%
-
Net Worth 42,310 42,310 42,310 42,310 39,959 11,909 37,021 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 42,310 42,310 42,310 42,310 39,959 11,909 37,021 9.33%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 58,764 152.62%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.07% 1.57% 9.31% 9.69% 11.95% 7.63% -6.89% -
ROE 1.70% 2.25% 13.89% 14.22% 19.53% 53.37% -13.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.70 25.75 26.84 26.39 27.76 111.79 124.22 -62.44%
EPS 0.30 0.40 3.01 3.31 5.02 8.52 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.16 0.63 -56.71%
Adjusted Per Share Value based on latest NOSH - 235,056
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.70 25.75 26.84 26.39 27.76 35.40 31.05 -5.12%
EPS 0.30 0.40 3.01 3.31 5.02 2.70 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.0507 0.1575 9.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.895 0.885 0.96 0.65 0.645 0.52 2.28 -
P/RPS 3.12 3.44 3.58 2.46 2.32 0.47 1.84 42.33%
P/EPS 292.19 218.51 38.38 25.40 19.42 6.09 -26.83 -
EY 0.34 0.46 2.61 3.94 5.15 16.42 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 4.92 5.33 3.61 3.79 3.25 3.62 23.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 20/05/21 24/02/21 -
Price 0.82 0.96 0.69 1.37 0.735 0.77 2.36 -
P/RPS 2.86 3.73 2.57 5.19 2.65 0.69 1.90 31.44%
P/EPS 267.70 237.03 27.59 53.53 22.13 9.02 -27.77 -
EY 0.37 0.42 3.62 1.87 4.52 11.09 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.56 5.33 3.83 7.61 4.32 4.81 3.75 13.96%

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