[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2005 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -13.47%
YoY- -55.15%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 47,948 30,008 14,139 58,158 45,045 29,193 15,287 114.42%
PBT 2,452 1,374 956 2,926 2,884 1,825 1,122 68.48%
Tax -859 -510 -308 -1,403 -1,124 -799 -340 85.60%
NP 1,593 864 648 1,523 1,760 1,026 782 60.76%
-
NP to SH 1,639 936 688 1,523 1,760 1,026 782 63.84%
-
Tax Rate 35.03% 37.12% 32.22% 47.95% 38.97% 43.78% 30.30% -
Total Cost 46,355 29,144 13,491 56,635 43,285 28,167 14,505 117.11%
-
Net Worth 42,351 61,835 59,514 57,010 60,411 61,319 60,955 -21.57%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,270 - - 16 1,208 - - -
Div Payout % 77.52% - - 1.07% 68.65% - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 42,351 61,835 59,514 57,010 60,411 61,319 60,955 -21.57%
NOSH 42,351 42,352 42,208 40,721 40,274 40,078 40,102 3.70%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 3.32% 2.88% 4.58% 2.62% 3.91% 3.51% 5.12% -
ROE 3.87% 1.51% 1.16% 2.67% 2.91% 1.67% 1.28% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 113.21 70.85 33.50 142.82 111.84 72.84 38.12 106.74%
EPS 3.87 2.21 1.63 3.74 4.37 2.56 1.95 57.99%
DPS 3.00 0.00 0.00 0.04 3.00 0.00 0.00 -
NAPS 1.00 1.46 1.41 1.40 1.50 1.53 1.52 -24.37%
Adjusted Per Share Value based on latest NOSH - 40,169
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 20.40 12.77 6.02 24.74 19.16 12.42 6.50 114.50%
EPS 0.70 0.40 0.29 0.65 0.75 0.44 0.33 65.16%
DPS 0.54 0.00 0.00 0.01 0.51 0.00 0.00 -
NAPS 0.1802 0.2631 0.2532 0.2425 0.257 0.2609 0.2593 -21.55%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.30 2.27 2.08 1.95 2.15 1.03 0.95 -
P/RPS 1.15 3.20 6.21 1.37 1.92 1.41 2.49 -40.27%
P/EPS 33.59 102.71 127.61 52.14 49.20 40.23 48.72 -21.97%
EY 2.98 0.97 0.78 1.92 2.03 2.49 2.05 28.35%
DY 2.31 0.00 0.00 0.02 1.40 0.00 0.00 -
P/NAPS 1.30 1.55 1.48 1.39 1.43 0.67 0.63 62.15%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 -
Price 1.25 1.70 3.88 1.94 2.05 2.19 0.90 -
P/RPS 1.10 2.40 11.58 1.36 1.83 3.01 2.36 -39.91%
P/EPS 32.30 76.92 238.04 51.87 46.91 85.55 46.15 -21.18%
EY 3.10 1.30 0.42 1.93 2.13 1.17 2.17 26.87%
DY 2.40 0.00 0.00 0.02 1.46 0.00 0.00 -
P/NAPS 1.25 1.16 2.75 1.39 1.37 1.43 0.59 65.03%

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