[MILUX] QoQ Cumulative Quarter Result on 30-Nov-2004 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -76.97%
YoY- -16.45%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 58,158 45,045 29,193 15,287 61,375 52,185 38,287 32.04%
PBT 2,926 2,884 1,825 1,122 4,852 3,303 2,514 10.61%
Tax -1,403 -1,124 -799 -340 -1,456 -1,338 -973 27.54%
NP 1,523 1,760 1,026 782 3,396 1,965 1,541 -0.77%
-
NP to SH 1,523 1,760 1,026 782 3,396 1,965 1,541 -0.77%
-
Tax Rate 47.95% 38.97% 43.78% 30.30% 30.01% 40.51% 38.70% -
Total Cost 56,635 43,285 28,167 14,505 57,979 50,220 36,746 33.32%
-
Net Worth 57,010 60,411 61,319 60,955 58,816 58,429 59,238 -2.51%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 16 1,208 - - 16 - - -
Div Payout % 1.07% 68.65% - - 0.47% - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 57,010 60,411 61,319 60,955 58,816 58,429 59,238 -2.51%
NOSH 40,721 40,274 40,078 40,102 40,011 40,020 40,025 1.15%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 2.62% 3.91% 3.51% 5.12% 5.53% 3.77% 4.02% -
ROE 2.67% 2.91% 1.67% 1.28% 5.77% 3.36% 2.60% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 142.82 111.84 72.84 38.12 153.39 130.40 95.66 30.53%
EPS 3.74 4.37 2.56 1.95 8.48 4.91 3.85 -1.90%
DPS 0.04 3.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.40 1.50 1.53 1.52 1.47 1.46 1.48 -3.62%
Adjusted Per Share Value based on latest NOSH - 40,102
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 28.37 21.97 14.24 7.46 29.94 25.46 18.68 32.02%
EPS 0.74 0.86 0.50 0.38 1.66 0.96 0.75 -0.88%
DPS 0.01 0.59 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.2781 0.2947 0.2991 0.2973 0.2869 0.285 0.289 -2.52%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 1.95 2.15 1.03 0.95 1.00 0.79 0.93 -
P/RPS 1.37 1.92 1.41 2.49 0.65 0.61 0.97 25.80%
P/EPS 52.14 49.20 40.23 48.72 11.78 16.09 24.16 66.76%
EY 1.92 2.03 2.49 2.05 8.49 6.22 4.14 -40.00%
DY 0.02 1.40 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.39 1.43 0.67 0.63 0.68 0.54 0.63 69.23%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/10/05 24/06/05 25/04/05 27/01/05 28/10/04 26/07/04 29/04/04 -
Price 1.94 2.05 2.19 0.90 0.81 0.81 0.88 -
P/RPS 1.36 1.83 3.01 2.36 0.53 0.62 0.92 29.67%
P/EPS 51.87 46.91 85.55 46.15 9.54 16.50 22.86 72.41%
EY 1.93 2.13 1.17 2.17 10.48 6.06 4.37 -41.91%
DY 0.02 1.46 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 1.39 1.37 1.43 0.59 0.55 0.55 0.59 76.77%

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