[MILUX] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -165.16%
YoY- 58.9%
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 45,595 31,872 16,363 79,843 60,778 39,865 21,313 65.95%
PBT -2,935 -1,612 55 8,148 -1,402 -1,056 16 -
Tax -64 -73 -98 -13,589 -650 -475 -192 -51.89%
NP -2,999 -1,685 -43 -5,441 -2,052 -1,531 -176 561.03%
-
NP to SH -2,999 -1,685 -43 -5,441 -2,052 -1,531 -176 561.03%
-
Tax Rate - - 178.18% 166.78% - - 1,200.00% -
Total Cost 48,594 33,557 16,406 85,284 62,830 41,396 21,489 72.19%
-
Net Worth 53,170 54,610 57,333 61,077 59,694 60,213 61,136 -8.87%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 53,170 54,610 57,333 61,077 59,694 60,213 61,136 -8.87%
NOSH 46,640 46,675 47,777 46,623 46,636 46,676 46,315 0.46%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin -6.58% -5.29% -0.26% -6.81% -3.38% -3.84% -0.83% -
ROE -5.64% -3.09% -0.08% -8.91% -3.44% -2.54% -0.29% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 97.76 68.28 34.25 171.25 130.32 85.41 46.02 65.17%
EPS -6.43 -3.61 -0.09 -11.67 -4.40 -3.28 -0.38 557.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 1.20 1.31 1.28 1.29 1.32 -9.30%
Adjusted Per Share Value based on latest NOSH - 46,176
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 22.24 15.55 7.98 38.95 29.65 19.45 10.40 65.90%
EPS -1.46 -0.82 -0.02 -2.65 -1.00 -0.75 -0.09 539.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2594 0.2664 0.2797 0.2979 0.2912 0.2937 0.2982 -8.86%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.28 1.38 1.26 1.30 1.27 1.26 1.44 -
P/RPS 1.31 2.02 3.68 0.76 0.97 1.48 3.13 -44.01%
P/EPS -19.91 -38.23 -1,400.00 -11.14 -28.86 -38.41 -378.95 -85.94%
EY -5.02 -2.62 -0.07 -8.98 -3.46 -2.60 -0.26 618.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.18 1.05 0.99 0.99 0.98 1.09 1.82%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 20/07/12 20/04/12 30/01/12 28/10/11 21/07/11 28/04/11 25/01/11 -
Price 1.22 1.25 1.32 1.13 1.27 1.28 1.38 -
P/RPS 1.25 1.83 3.85 0.66 0.97 1.50 3.00 -44.18%
P/EPS -18.97 -34.63 -1,466.67 -9.68 -28.86 -39.02 -363.16 -86.00%
EY -5.27 -2.89 -0.07 -10.33 -3.46 -2.56 -0.28 606.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.07 1.10 0.86 0.99 0.99 1.05 1.26%

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