[MILUX] QoQ Annualized Quarter Result on 31-May-2000 [#3]

Announcement Date
03-Jul-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
31-May-2000 [#3]
Profit Trend
QoQ- 7.21%
YoY--%
View:
Show?
Annualized Quarter Result
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Revenue 62,052 56,611 56,611 58,270 56,658 56,216 51,089 -0.19%
PBT 9,296 5,858 5,858 6,705 6,800 6,320 8,027 -0.14%
Tax -2,404 -1,560 -1,560 -1,670 -2,104 -2,012 15 -
NP 6,892 4,298 4,298 5,034 4,696 4,308 8,042 0.15%
-
NP to SH 6,892 4,298 4,298 5,034 4,696 4,308 8,042 0.15%
-
Tax Rate 25.86% 26.63% 26.63% 24.91% 30.94% 31.84% -0.19% -
Total Cost 55,160 52,313 52,313 53,236 51,962 51,908 43,047 -0.25%
-
Net Worth 28,048 27,421 27,421 48,999 47,800 47,550 45,805 0.49%
Dividend
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Net Worth 28,048 27,421 27,421 48,999 47,800 47,550 45,805 0.49%
NOSH 20,034 20,312 20,311 19,999 20,000 20,320 20,089 0.00%
Ratio Analysis
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
NP Margin 11.11% 7.59% 7.59% 8.64% 8.29% 7.66% 15.74% -
ROE 24.57% 15.67% 15.67% 10.27% 9.82% 9.06% 17.56% -
Per Share
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
RPS 309.72 278.70 278.71 291.35 283.29 276.64 254.30 -0.19%
EPS 34.40 11.57 21.16 25.17 23.48 21.20 40.03 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.35 2.45 2.39 2.34 2.28 0.49%
Adjusted Per Share Value based on latest NOSH - 20,000
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
RPS 30.27 27.62 27.62 28.42 27.64 27.42 24.92 -0.19%
EPS 3.36 2.10 2.10 2.46 2.29 2.10 3.92 0.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1338 0.1338 0.239 0.2332 0.232 0.2234 0.49%
Price Multiplier on Financial Quarter End Date
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Date 30/11/00 30/08/00 30/08/00 31/05/00 29/02/00 - - -
Price 1.61 2.30 2.30 4.80 6.35 0.00 0.00 -
P/RPS 0.52 0.83 0.83 1.65 2.24 0.00 0.00 -100.00%
P/EPS 4.68 10.87 10.87 19.07 27.04 0.00 0.00 -100.00%
EY 21.37 9.20 9.20 5.24 3.70 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.70 1.70 1.96 2.66 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 CAGR
Date 29/01/01 30/10/00 19/12/00 03/07/00 25/05/00 27/01/00 30/11/99 -
Price 1.43 1.71 1.30 4.38 4.90 4.28 0.00 -
P/RPS 0.46 0.61 0.47 1.50 1.73 1.55 0.00 -100.00%
P/EPS 4.16 8.08 6.14 17.40 20.87 20.19 0.00 -100.00%
EY 24.06 12.37 16.28 5.75 4.79 4.95 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.27 0.96 1.79 2.05 1.83 0.00 -100.00%

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