[MILUX] QoQ Cumulative Quarter Result on 30-Jun-2013

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
Revenue 75,684 0 63,680 0 49,433 0 33,187 198.68%
PBT -7,714 0 -5,318 0 -3,012 0 -2,171 438.05%
Tax -352 0 -97 0 -5 0 -4 37994.19%
NP -8,066 0 -5,415 0 -3,017 0 -2,175 469.48%
-
NP to SH -8,066 0 -5,415 0 -3,017 0 -2,175 469.48%
-
Tax Rate - - - - - - - -
Total Cost 83,750 0 69,095 0 52,450 0 35,362 214.04%
-
Net Worth 47,970 0 50,441 0 52,921 0 53,880 -14.29%
Dividend
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
Net Worth 47,970 0 50,441 0 52,921 0 53,880 -14.29%
NOSH 49,454 49,452 49,452 49,459 49,459 49,431 49,431 0.06%
Ratio Analysis
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
NP Margin -10.66% 0.00% -8.50% 0.00% -6.10% 0.00% -6.55% -
ROE -16.81% 0.00% -10.74% 0.00% -5.70% 0.00% -4.04% -
Per Share
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
RPS 153.04 0.00 128.77 0.00 99.95 0.00 67.14 198.48%
EPS -16.31 0.00 -10.95 0.00 -6.10 0.00 -4.40 469.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 1.02 0.00 1.07 0.00 1.09 -14.34%
Adjusted Per Share Value based on latest NOSH - 49,529
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
RPS 36.92 0.00 31.06 0.00 24.11 0.00 16.19 198.66%
EPS -3.93 0.00 -2.64 0.00 -1.47 0.00 -1.06 469.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.234 0.00 0.2461 0.00 0.2582 0.00 0.2628 -14.27%
Price Multiplier on Financial Quarter End Date
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
Date 29/11/13 30/09/13 30/08/13 28/06/13 31/05/13 29/03/13 28/02/13 -
Price 1.18 1.09 1.07 1.03 1.05 1.00 1.02 -
P/RPS 0.77 0.00 0.83 0.00 1.05 0.00 1.52 -59.45%
P/EPS -7.23 0.00 -9.77 0.00 -17.21 0.00 -23.18 -78.69%
EY -13.82 0.00 -10.23 0.00 -5.81 0.00 -4.31 369.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.05 0.00 0.98 0.00 0.94 41.34%
Price Multiplier on Announcement Date
30/11/13 30/09/13 31/08/13 30/06/13 31/05/13 31/03/13 28/02/13 CAGR
Date 24/01/14 - 29/10/13 - 24/07/13 - 25/04/13 -
Price 1.10 0.00 1.17 0.00 1.08 0.00 1.04 -
P/RPS 0.72 0.00 0.91 0.00 1.08 0.00 1.55 -63.85%
P/EPS -6.74 0.00 -10.68 0.00 -17.70 0.00 -23.64 -81.09%
EY -14.83 0.00 -9.36 0.00 -5.65 0.00 -4.23 428.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 1.15 0.00 1.01 0.00 0.95 25.89%

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