[MILUX] QoQ Annualized Quarter Result on 31-Aug-2011 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -98.87%
YoY- 58.9%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 60,793 63,744 65,452 79,843 81,037 79,730 85,252 -20.16%
PBT -3,913 -3,224 220 8,148 -1,869 -2,112 64 -
Tax -85 -146 -392 -13,589 -866 -950 -768 -76.91%
NP -3,998 -3,370 -172 -5,441 -2,736 -3,062 -704 217.97%
-
NP to SH -3,998 -3,370 -172 -5,441 -2,736 -3,062 -704 217.97%
-
Tax Rate - - 178.18% 166.78% - - 1,200.00% -
Total Cost 64,791 67,114 65,624 85,284 83,773 82,792 85,956 -17.16%
-
Net Worth 53,170 54,610 57,333 61,077 59,694 60,213 61,136 -8.87%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 53,170 54,610 57,333 61,077 59,694 60,213 61,136 -8.87%
NOSH 46,640 46,675 47,777 46,623 46,636 46,676 46,315 0.46%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin -6.58% -5.29% -0.26% -6.81% -3.38% -3.84% -0.83% -
ROE -7.52% -6.17% -0.30% -8.91% -4.58% -5.09% -1.15% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 130.34 136.57 136.99 171.25 173.76 170.81 184.07 -20.53%
EPS -8.57 -7.22 -0.36 -11.67 -5.87 -6.56 -1.52 216.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.20 1.31 1.28 1.29 1.32 -9.30%
Adjusted Per Share Value based on latest NOSH - 46,176
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 29.66 31.09 31.93 38.95 39.53 38.89 41.59 -20.16%
EPS -1.95 -1.64 -0.08 -2.65 -1.33 -1.49 -0.34 220.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2664 0.2797 0.2979 0.2912 0.2937 0.2982 -8.86%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.28 1.38 1.26 1.30 1.27 1.26 1.44 -
P/RPS 0.98 1.01 0.92 0.76 0.73 0.74 0.78 16.41%
P/EPS -14.93 -19.11 -350.00 -11.14 -21.65 -19.21 -94.74 -70.79%
EY -6.70 -5.23 -0.29 -8.98 -4.62 -5.21 -1.06 241.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 1.05 0.99 0.99 0.98 1.09 1.82%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 20/07/12 20/04/12 30/01/12 28/10/11 21/07/11 28/04/11 25/01/11 -
Price 1.22 1.25 1.32 1.13 1.27 1.28 1.38 -
P/RPS 0.94 0.92 0.96 0.66 0.73 0.75 0.75 16.22%
P/EPS -14.23 -17.31 -366.67 -9.68 -21.65 -19.51 -90.79 -70.89%
EY -7.03 -5.78 -0.27 -10.33 -4.62 -5.13 -1.10 243.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.07 1.10 0.86 0.99 0.99 1.05 1.26%

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