[MILUX] QoQ Annualized Quarter Result on 31-Aug-2005 [#4]

Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -35.1%
YoY- -55.15%
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 63,930 60,016 56,556 58,158 60,060 58,386 61,148 3.01%
PBT 3,269 2,748 3,824 2,926 3,845 3,650 4,488 -19.06%
Tax -1,145 -1,020 -1,232 -1,403 -1,498 -1,598 -1,360 -10.84%
NP 2,124 1,728 2,592 1,523 2,346 2,052 3,128 -22.76%
-
NP to SH 2,185 1,872 2,752 1,523 2,346 2,052 3,128 -21.29%
-
Tax Rate 35.03% 37.12% 32.22% 47.95% 38.96% 43.78% 30.30% -
Total Cost 61,806 58,288 53,964 56,635 57,713 56,334 58,020 4.30%
-
Net Worth 42,351 61,835 59,514 57,010 60,411 61,319 60,955 -21.57%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,694 - - 16 1,610 - - -
Div Payout % 77.52% - - 1.07% 68.65% - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 42,351 61,835 59,514 57,010 60,411 61,319 60,955 -21.57%
NOSH 42,351 42,352 42,208 40,721 40,274 40,078 40,102 3.70%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 3.32% 2.88% 4.58% 2.62% 3.91% 3.51% 5.12% -
ROE 5.16% 3.03% 4.62% 2.67% 3.88% 3.35% 5.13% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 150.95 141.70 133.99 142.82 149.13 145.68 152.48 -0.67%
EPS 5.16 4.42 6.52 3.74 5.83 5.12 7.80 -24.09%
DPS 4.00 0.00 0.00 0.04 4.00 0.00 0.00 -
NAPS 1.00 1.46 1.41 1.40 1.50 1.53 1.52 -24.37%
Adjusted Per Share Value based on latest NOSH - 40,169
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 27.20 25.53 24.06 24.74 25.55 24.84 26.01 3.03%
EPS 0.93 0.80 1.17 0.65 1.00 0.87 1.33 -21.23%
DPS 0.72 0.00 0.00 0.01 0.69 0.00 0.00 -
NAPS 0.1802 0.2631 0.2532 0.2425 0.257 0.2609 0.2593 -21.55%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.30 2.27 2.08 1.95 2.15 1.03 0.95 -
P/RPS 0.86 1.60 1.55 1.37 1.44 0.71 0.62 24.40%
P/EPS 25.19 51.36 31.90 52.14 36.90 20.12 12.18 62.39%
EY 3.97 1.95 3.13 1.92 2.71 4.97 8.21 -38.42%
DY 3.08 0.00 0.00 0.02 1.86 0.00 0.00 -
P/NAPS 1.30 1.55 1.48 1.39 1.43 0.67 0.63 62.15%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 -
Price 1.25 1.70 3.88 1.94 2.05 2.19 0.90 -
P/RPS 0.83 1.20 2.90 1.36 1.37 1.50 0.59 25.57%
P/EPS 24.22 38.46 59.51 51.87 35.18 42.77 11.54 63.99%
EY 4.13 2.60 1.68 1.93 2.84 2.34 8.67 -39.03%
DY 3.20 0.00 0.00 0.02 1.95 0.00 0.00 -
P/NAPS 1.25 1.16 2.75 1.39 1.37 1.43 0.59 65.03%

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