[MILUX] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 78.02%
YoY- 108.27%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,433 35,662 16,484 69,890 51,044 34,379 18,041 105.82%
PBT -88 -621 -344 1,588 1,051 487 90 -
Tax -584 -189 -151 -1,264 -869 -647 -429 22.76%
NP -672 -810 -495 324 182 -160 -339 57.60%
-
NP to SH -672 -810 -495 324 182 -160 -339 57.60%
-
Tax Rate - - - 79.60% 82.68% 132.85% 476.67% -
Total Cost 54,105 36,472 16,979 69,566 50,862 34,539 18,380 104.99%
-
Net Worth 47,337 47,337 47,337 47,881 47,881 47,337 47,337 0.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 47,337 47,337 47,337 47,881 47,881 47,337 47,337 0.00%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -1.26% -2.27% -3.00% 0.46% 0.36% -0.47% -1.88% -
ROE -1.42% -1.71% -1.05% 0.68% 0.38% -0.34% -0.72% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 98.20 65.54 30.30 128.45 93.81 63.18 33.16 105.81%
EPS -1.24 -1.49 -0.91 0.59 0.33 -0.29 -0.62 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.87 0.88 0.88 0.87 0.87 0.00%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.06 17.40 8.04 34.09 24.90 16.77 8.80 105.81%
EPS -0.33 -0.40 -0.24 0.16 0.09 -0.08 -0.17 55.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.2309 0.2309 0.2336 0.2336 0.2309 0.2309 0.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.945 0.93 0.91 0.93 0.92 1.00 0.96 -
P/RPS 0.96 1.42 3.00 0.72 0.98 1.58 2.90 -52.04%
P/EPS -76.52 -62.47 -100.03 156.18 275.05 -340.07 -154.09 -37.21%
EY -1.31 -1.60 -1.00 0.64 0.36 -0.29 -0.65 59.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.05 1.06 1.05 1.15 1.10 -0.60%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 25/05/16 26/02/16 25/11/15 25/08/15 25/05/15 -
Price 0.92 0.90 0.92 0.955 1.03 0.865 1.05 -
P/RPS 0.94 1.37 3.04 0.74 1.10 1.37 3.17 -55.43%
P/EPS -74.49 -60.46 -101.13 160.38 307.93 -294.16 -168.53 -41.88%
EY -1.34 -1.65 -0.99 0.62 0.32 -0.34 -0.59 72.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 1.06 1.09 1.17 0.99 1.21 -8.42%

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