[MILUX] QoQ Annualized Quarter Result on 31-Aug-2012 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 27.28%
YoY- 46.55%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 66,374 0 69,920 61,297 60,793 63,744 65,452 1.12%
PBT -4,342 0 -3,920 -2,707 -3,913 -3,224 220 -
Tax -8 0 -120 -201 -85 -146 -392 -95.56%
NP -4,350 0 -4,040 -2,908 -3,998 -3,370 -172 1227.34%
-
NP to SH -4,350 0 -4,040 -2,908 -3,998 -3,370 -172 1227.34%
-
Tax Rate - - - - - - 178.18% -
Total Cost 70,724 0 73,960 64,205 64,791 67,114 65,624 6.17%
-
Net Worth 53,880 56,441 54,955 61,234 53,170 54,610 57,333 -4.85%
Dividend
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 53,880 56,441 54,955 61,234 53,170 54,610 57,333 -4.85%
NOSH 49,431 49,509 49,509 53,714 46,640 46,675 47,777 2.76%
Ratio Analysis
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -6.55% 0.00% -5.78% -4.74% -6.58% -5.29% -0.26% -
ROE -8.07% 0.00% -7.35% -4.75% -7.52% -6.17% -0.30% -
Per Share
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 134.27 0.00 141.22 114.12 130.34 136.57 136.99 -1.59%
EPS -8.80 0.00 -8.16 -6.24 -8.57 -7.22 -0.36 1191.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.14 1.11 1.14 1.14 1.17 1.20 -7.40%
Adjusted Per Share Value based on latest NOSH - 53,714
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 28.24 0.00 29.75 26.08 25.86 27.12 27.85 1.11%
EPS -1.85 0.00 -1.72 -1.24 -1.70 -1.43 -0.07 1274.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2292 0.2401 0.2338 0.2605 0.2262 0.2323 0.2439 -4.85%
Price Multiplier on Financial Quarter End Date
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 28/02/13 31/12/12 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.02 1.02 1.08 1.18 1.28 1.38 1.26 -
P/RPS 0.76 0.00 0.00 1.03 0.98 1.01 0.92 -14.18%
P/EPS -11.59 0.00 0.00 -21.80 -14.93 -19.11 -350.00 -93.46%
EY -8.63 0.00 0.00 -4.59 -6.70 -5.23 -0.29 1411.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 1.08 1.04 1.12 1.18 1.05 -8.47%
Price Multiplier on Announcement Date
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 25/04/13 - 25/01/13 30/10/12 20/07/12 20/04/12 30/01/12 -
Price 1.04 0.00 1.02 1.08 1.22 1.25 1.32 -
P/RPS 0.77 0.00 0.00 0.95 0.94 0.92 0.96 -16.18%
P/EPS -11.82 0.00 0.00 -19.95 -14.23 -17.31 -366.67 -93.60%
EY -8.46 0.00 0.00 -5.01 -7.03 -5.78 -0.27 1475.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.00 1.02 0.95 1.07 1.07 1.10 -11.07%

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