[MILUX] QoQ Cumulative Quarter Result on 28-Feb-2010 [#2]

Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 6.54%
YoY- -67.71%
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 21,313 88,857 64,159 42,090 20,721 111,393 87,516 -60.96%
PBT 16 -12,686 1,389 1,919 1,493 6,691 5,831 -98.03%
Tax -192 -552 -862 -705 -352 -1,935 -1,572 -75.35%
NP -176 -13,238 527 1,214 1,141 4,756 4,259 -
-
NP to SH -176 -13,238 470 1,157 1,086 4,813 4,259 -
-
Tax Rate 1,200.00% - 62.06% 36.74% 23.58% 28.92% 26.96% -
Total Cost 21,489 102,095 63,632 40,876 19,580 106,637 83,257 -59.42%
-
Net Worth 61,136 61,539 75,386 76,044 75,973 70,319 69,500 -8.18%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 61,136 61,539 75,386 76,044 75,973 70,319 69,500 -8.18%
NOSH 46,315 46,620 46,534 46,653 46,609 42,361 42,378 6.09%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -0.83% -14.90% 0.82% 2.88% 5.51% 4.27% 4.87% -
ROE -0.29% -21.51% 0.62% 1.52% 1.43% 6.84% 6.13% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 46.02 190.60 137.87 90.22 44.46 262.96 206.51 -63.20%
EPS -0.38 -28.73 1.01 2.48 2.33 11.36 10.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.32 1.62 1.63 1.63 1.66 1.64 -13.46%
Adjusted Per Share Value based on latest NOSH - 53,333
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 10.40 43.34 31.30 20.53 10.11 54.34 42.69 -60.95%
EPS -0.09 -6.46 0.23 0.56 0.53 2.35 2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2982 0.3002 0.3677 0.371 0.3706 0.343 0.339 -8.18%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.44 1.44 1.44 1.52 1.59 1.26 1.26 -
P/RPS 3.13 0.76 1.04 1.68 3.58 0.48 0.61 197.19%
P/EPS -378.95 -5.07 142.57 61.29 68.24 11.09 12.54 -
EY -0.26 -19.72 0.70 1.63 1.47 9.02 7.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.09 0.89 0.93 0.98 0.76 0.77 26.04%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 29/10/10 19/07/10 28/04/10 28/01/10 28/10/09 28/07/09 -
Price 1.38 1.39 1.43 1.49 1.64 1.40 1.38 -
P/RPS 3.00 0.73 1.04 1.65 3.69 0.53 0.67 171.41%
P/EPS -363.16 -4.90 141.58 60.08 70.39 12.32 13.73 -
EY -0.28 -20.43 0.71 1.66 1.42 8.12 7.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 0.88 0.91 1.01 0.84 0.84 16.02%

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