[MILUX] QoQ Annualized Quarter Result on 31-Dec-2014

Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -76.74%
YoY- 58.89%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 68,058 68,758 72,164 57,012 58,657 57,724 51,512 20.38%
PBT 1,401 974 360 -3,576 -2,049 -1,724 -2,580 -
Tax -1,158 -1,294 -1,716 -343 -168 -382 -432 92.85%
NP 242 -320 -1,356 -3,919 -2,217 -2,106 -3,012 -
-
NP to SH 242 -320 -1,356 -3,919 -2,217 -2,106 -3,012 -
-
Tax Rate 82.66% 132.85% 476.67% - - - - -
Total Cost 67,816 69,078 73,520 60,931 60,874 59,830 54,524 15.63%
-
Net Worth 47,881 47,337 47,337 47,881 50,058 50,602 47,633 0.34%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 47,881 47,337 47,337 47,881 50,058 50,602 47,633 0.34%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.36% -0.47% -1.88% -6.87% -3.78% -3.65% -5.85% -
ROE 0.51% -0.68% -2.86% -8.18% -4.43% -4.16% -6.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 125.08 126.37 132.63 104.78 107.80 106.09 101.65 14.81%
EPS 0.44 -0.58 -2.48 -7.33 -4.17 -4.00 -5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.87 0.87 0.88 0.92 0.93 0.94 -4.29%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 33.20 33.54 35.20 27.81 28.61 28.16 25.13 20.38%
EPS 0.12 -0.16 -0.66 -1.91 -1.08 -1.03 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2309 0.2309 0.2336 0.2442 0.2468 0.2324 0.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.92 1.00 0.96 1.13 1.27 1.27 1.47 -
P/RPS 0.74 0.79 0.72 1.08 1.18 1.20 1.45 -36.11%
P/EPS 206.29 -170.04 -38.52 -15.69 -31.16 -32.81 -24.73 -
EY 0.48 -0.59 -2.60 -6.37 -3.21 -3.05 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.15 1.10 1.28 1.38 1.37 1.56 -23.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 25/05/15 25/02/15 25/11/14 26/08/14 26/05/14 -
Price 1.03 0.865 1.05 1.01 1.22 1.28 1.33 -
P/RPS 0.82 0.68 0.79 0.96 1.13 1.21 1.31 -26.80%
P/EPS 230.95 -147.08 -42.13 -14.02 -29.94 -33.07 -22.38 -
EY 0.43 -0.68 -2.37 -7.13 -3.34 -3.02 -4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.99 1.21 1.15 1.33 1.38 1.41 -11.68%

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