[MILUX] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -4546.49%
YoY- -147.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 62,078 63,106 62,212 77,644 79,910 77,512 73,320 -10.49%
PBT -4,280 -3,272 -4,036 -2,149 -89 -314 -3,176 21.98%
Tax 169 122 1,192 74 135 242 36 180.10%
NP -4,110 -3,150 -2,844 -2,075 46 -72 -3,140 19.63%
-
NP to SH -4,110 -3,150 -2,844 -2,075 46 -72 -3,140 19.63%
-
Tax Rate - - - - - - - -
Total Cost 66,189 66,256 65,056 79,719 79,864 77,584 76,460 -9.16%
-
Net Worth 39,176 40,808 41,896 42,440 44,617 44,073 43,529 -6.77%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 39,176 40,808 41,896 42,440 44,617 44,073 43,529 -6.77%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.62% -4.99% -4.57% -2.67% 0.06% -0.09% -4.28% -
ROE -10.49% -7.72% -6.79% -4.89% 0.10% -0.16% -7.21% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 114.09 115.98 114.34 142.70 146.86 142.46 134.75 -10.49%
EPS -7.56 -5.78 -5.24 -3.81 0.08 -0.14 -5.76 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.75 0.77 0.78 0.82 0.81 0.80 -6.77%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.28 30.78 30.35 37.88 38.98 37.81 35.77 -10.50%
EPS -2.01 -1.54 -1.39 -1.01 0.02 -0.04 -1.53 19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.1991 0.2044 0.207 0.2176 0.215 0.2123 -6.76%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.80 0.785 0.73 0.635 0.69 0.86 0.755 -
P/RPS 0.70 0.68 0.64 0.44 0.47 0.60 0.56 16.02%
P/EPS -10.59 -13.56 -13.97 -16.65 804.52 -649.91 -13.08 -13.12%
EY -9.44 -7.37 -7.16 -6.01 0.12 -0.15 -7.64 15.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.05 0.95 0.81 0.84 1.06 0.94 11.70%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 22/08/19 23/05/19 27/02/19 26/11/18 21/08/18 22/05/18 -
Price 0.80 0.80 0.80 0.68 0.68 0.69 0.80 -
P/RPS 0.70 0.69 0.70 0.48 0.46 0.48 0.59 12.06%
P/EPS -10.59 -13.82 -15.31 -17.83 792.86 -521.44 -13.86 -16.40%
EY -9.44 -7.24 -6.53 -5.61 0.13 -0.19 -7.21 19.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 1.04 0.87 0.83 0.85 1.00 7.19%

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