[MILUX] QoQ Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
29-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -41.68%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 61,375 52,185 38,287 23,687 51,284 32,684 23,804 87.49%
PBT 4,852 3,303 2,514 1,514 2,660 2,924 1,994 80.42%
Tax -1,456 -1,338 -973 -578 -1,055 -1,179 -1,071 22.60%
NP 3,396 1,965 1,541 936 1,605 1,745 923 137.39%
-
NP to SH 3,396 1,965 1,541 936 1,605 1,745 923 137.39%
-
Tax Rate 30.01% 40.51% 38.70% 38.18% 39.66% 40.32% 53.71% -
Total Cost 57,979 50,220 36,746 22,751 49,679 30,939 22,881 85.34%
-
Net Worth 58,816 58,429 59,238 58,800 57,635 58,433 58,336 0.54%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 16 - - - 1,600 - - -
Div Payout % 0.47% - - - 99.75% - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 58,816 58,429 59,238 58,800 57,635 58,433 58,336 0.54%
NOSH 40,011 40,020 40,025 40,000 40,024 40,022 39,956 0.09%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.53% 3.77% 4.02% 3.95% 3.13% 5.34% 3.88% -
ROE 5.77% 3.36% 2.60% 1.59% 2.78% 2.99% 1.58% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 153.39 130.40 95.66 59.22 128.13 81.66 59.57 87.32%
EPS 8.48 4.91 3.85 2.34 4.01 4.36 2.31 137.03%
DPS 0.04 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.47 1.46 1.48 1.47 1.44 1.46 1.46 0.45%
Adjusted Per Share Value based on latest NOSH - 40,000
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 26.11 22.20 16.29 10.08 21.82 13.90 10.13 87.45%
EPS 1.44 0.84 0.66 0.40 0.68 0.74 0.39 137.94%
DPS 0.01 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.2502 0.2486 0.252 0.2502 0.2452 0.2486 0.2482 0.53%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.00 0.79 0.93 0.90 0.98 0.90 0.83 -
P/RPS 0.65 0.61 0.97 1.52 0.76 1.10 1.39 -39.61%
P/EPS 11.78 16.09 24.16 38.46 24.44 20.64 35.93 -52.29%
EY 8.49 6.22 4.14 2.60 4.09 4.84 2.78 109.78%
DY 0.04 0.00 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 0.68 0.54 0.63 0.61 0.68 0.62 0.57 12.42%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 28/10/04 26/07/04 29/04/04 29/01/04 28/10/03 01/08/03 25/04/03 -
Price 0.81 0.81 0.88 0.91 0.88 0.97 0.79 -
P/RPS 0.53 0.62 0.92 1.54 0.69 1.19 1.33 -45.69%
P/EPS 9.54 16.50 22.86 38.89 21.95 22.25 34.20 -57.14%
EY 10.48 6.06 4.37 2.57 4.56 4.49 2.92 133.50%
DY 0.05 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.55 0.55 0.59 0.62 0.61 0.66 0.54 1.22%

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