[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 72.82%
YoY- 111.59%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 45,045 29,193 15,287 61,375 52,185 38,287 23,687 53.43%
PBT 2,884 1,825 1,122 4,852 3,303 2,514 1,514 53.60%
Tax -1,124 -799 -340 -1,456 -1,338 -973 -578 55.73%
NP 1,760 1,026 782 3,396 1,965 1,541 936 52.28%
-
NP to SH 1,760 1,026 782 3,396 1,965 1,541 936 52.28%
-
Tax Rate 38.97% 43.78% 30.30% 30.01% 40.51% 38.70% 38.18% -
Total Cost 43,285 28,167 14,505 57,979 50,220 36,746 22,751 53.48%
-
Net Worth 60,411 61,319 60,955 58,816 58,429 59,238 58,800 1.81%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 1,208 - - 16 - - - -
Div Payout % 68.65% - - 0.47% - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 60,411 61,319 60,955 58,816 58,429 59,238 58,800 1.81%
NOSH 40,274 40,078 40,102 40,011 40,020 40,025 40,000 0.45%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 3.91% 3.51% 5.12% 5.53% 3.77% 4.02% 3.95% -
ROE 2.91% 1.67% 1.28% 5.77% 3.36% 2.60% 1.59% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 111.84 72.84 38.12 153.39 130.40 95.66 59.22 52.72%
EPS 4.37 2.56 1.95 8.48 4.91 3.85 2.34 51.59%
DPS 3.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.50 1.53 1.52 1.47 1.46 1.48 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 40,000
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 21.97 14.24 7.46 29.94 25.46 18.68 11.55 53.46%
EPS 0.86 0.50 0.38 1.66 0.96 0.75 0.46 51.70%
DPS 0.59 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2947 0.2991 0.2973 0.2869 0.285 0.289 0.2868 1.82%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 2.15 1.03 0.95 1.00 0.79 0.93 0.90 -
P/RPS 1.92 1.41 2.49 0.65 0.61 0.97 1.52 16.83%
P/EPS 49.20 40.23 48.72 11.78 16.09 24.16 38.46 17.82%
EY 2.03 2.49 2.05 8.49 6.22 4.14 2.60 -15.19%
DY 1.40 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.43 0.67 0.63 0.68 0.54 0.63 0.61 76.37%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 24/06/05 25/04/05 27/01/05 28/10/04 26/07/04 29/04/04 29/01/04 -
Price 2.05 2.19 0.90 0.81 0.81 0.88 0.91 -
P/RPS 1.83 3.01 2.36 0.53 0.62 0.92 1.54 12.17%
P/EPS 46.91 85.55 46.15 9.54 16.50 22.86 38.89 13.30%
EY 2.13 1.17 2.17 10.48 6.06 4.37 2.57 -11.75%
DY 1.46 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.37 1.43 0.59 0.55 0.55 0.59 0.62 69.56%

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