[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2007 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -36.1%
YoY- -40.96%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 88,466 59,663 31,198 87,544 64,872 44,397 22,598 148.18%
PBT 6,511 3,866 3,654 3,015 3,656 2,380 1,392 179.42%
Tax -1,395 -863 -940 -1,422 -867 -595 -332 160.16%
NP 5,116 3,003 2,714 1,593 2,789 1,785 1,060 185.32%
-
NP to SH 5,203 3,064 2,731 1,793 2,806 1,770 1,068 187.10%
-
Tax Rate 21.43% 22.32% 25.73% 47.16% 23.71% 25.00% 23.85% -
Total Cost 83,350 56,660 28,484 85,951 62,083 42,612 21,538 146.28%
-
Net Worth 65,673 64,416 64,034 61,894 63,580 61,802 63,225 2.56%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - - - 1,271 1,271 - - -
Div Payout % - - - 70.93% 45.32% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 65,673 64,416 64,034 61,894 63,580 61,802 63,225 2.56%
NOSH 42,369 42,378 42,406 42,393 42,386 42,042 42,720 -0.54%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 5.78% 5.03% 8.70% 1.82% 4.30% 4.02% 4.69% -
ROE 7.92% 4.76% 4.26% 2.90% 4.41% 2.86% 1.69% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 208.80 140.78 73.57 206.50 153.05 105.60 52.90 149.54%
EPS 12.28 7.23 6.44 4.23 6.62 4.21 2.50 188.68%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.55 1.52 1.51 1.46 1.50 1.47 1.48 3.12%
Adjusted Per Share Value based on latest NOSH - 42,408
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 43.15 29.10 15.22 42.70 31.64 21.66 11.02 148.22%
EPS 2.54 1.49 1.33 0.87 1.37 0.86 0.52 187.60%
DPS 0.00 0.00 0.00 0.62 0.62 0.00 0.00 -
NAPS 0.3204 0.3142 0.3124 0.3019 0.3101 0.3015 0.3084 2.57%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.20 1.18 1.18 1.27 1.28 1.30 1.15 -
P/RPS 0.57 0.84 1.60 0.61 0.84 1.23 2.17 -58.95%
P/EPS 9.77 16.32 18.32 30.03 19.34 30.88 46.00 -64.36%
EY 10.23 6.13 5.46 3.33 5.17 3.24 2.17 180.88%
DY 0.00 0.00 0.00 2.36 2.34 0.00 0.00 -
P/NAPS 0.77 0.78 0.78 0.87 0.85 0.88 0.78 -0.85%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/07/08 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 26/01/07 -
Price 1.02 1.31 1.26 1.30 1.29 1.40 1.22 -
P/RPS 0.49 0.93 1.71 0.63 0.84 1.33 2.31 -64.39%
P/EPS 8.31 18.12 19.57 30.74 19.49 33.25 48.80 -69.24%
EY 12.04 5.52 5.11 3.25 5.13 3.01 2.05 225.17%
DY 0.00 0.00 0.00 2.31 2.33 0.00 0.00 -
P/NAPS 0.66 0.86 0.83 0.89 0.86 0.95 0.82 -13.46%

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