[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 85.3%
YoY- 99.41%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 64,872 44,397 22,598 72,431 47,948 30,008 14,139 176.37%
PBT 3,656 2,380 1,392 4,402 2,452 1,374 956 144.74%
Tax -867 -595 -332 -1,435 -859 -510 -308 99.48%
NP 2,789 1,785 1,060 2,967 1,593 864 648 164.83%
-
NP to SH 2,806 1,770 1,068 3,037 1,639 936 688 155.48%
-
Tax Rate 23.71% 25.00% 23.85% 32.60% 35.03% 37.12% 32.22% -
Total Cost 62,083 42,612 21,538 69,464 46,355 29,144 13,491 176.92%
-
Net Worth 63,580 61,802 63,225 61,901 42,351 61,835 59,514 4.50%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 1,271 - - 2,543 1,270 - - -
Div Payout % 45.32% - - 83.76% 77.52% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 63,580 61,802 63,225 61,901 42,351 61,835 59,514 4.50%
NOSH 42,386 42,042 42,720 42,398 42,351 42,352 42,208 0.28%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 4.30% 4.02% 4.69% 4.10% 3.32% 2.88% 4.58% -
ROE 4.41% 2.86% 1.69% 4.91% 3.87% 1.51% 1.16% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 153.05 105.60 52.90 170.83 113.21 70.85 33.50 175.58%
EPS 6.62 4.21 2.50 7.17 3.87 2.21 1.63 154.77%
DPS 3.00 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 1.50 1.47 1.48 1.46 1.00 1.46 1.41 4.21%
Adjusted Per Share Value based on latest NOSH - 42,334
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 27.60 18.89 9.61 30.81 20.40 12.77 6.02 176.23%
EPS 1.19 0.75 0.45 1.29 0.70 0.40 0.29 156.53%
DPS 0.54 0.00 0.00 1.08 0.54 0.00 0.00 -
NAPS 0.2705 0.2629 0.269 0.2633 0.1802 0.2631 0.2532 4.50%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.28 1.30 1.15 1.34 1.30 2.27 2.08 -
P/RPS 0.84 1.23 2.17 0.78 1.15 3.20 6.21 -73.68%
P/EPS 19.34 30.88 46.00 18.71 33.59 102.71 127.61 -71.60%
EY 5.17 3.24 2.17 5.35 2.98 0.97 0.78 253.26%
DY 2.34 0.00 0.00 4.48 2.31 0.00 0.00 -
P/NAPS 0.85 0.88 0.78 0.92 1.30 1.55 1.48 -30.92%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 30/07/07 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 -
Price 1.29 1.40 1.22 1.20 1.25 1.70 3.88 -
P/RPS 0.84 1.33 2.31 0.70 1.10 2.40 11.58 -82.63%
P/EPS 19.49 33.25 48.80 16.75 32.30 76.92 238.04 -81.17%
EY 5.13 3.01 2.05 5.97 3.10 1.30 0.42 431.17%
DY 2.33 0.00 0.00 5.00 2.40 0.00 0.00 -
P/NAPS 0.86 0.95 0.82 0.82 1.25 1.16 2.75 -53.95%

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