[MILUX] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 91.35%
YoY- 54.98%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 69,890 51,044 34,379 18,041 57,012 43,993 28,862 80.03%
PBT 1,588 1,051 487 90 -3,576 -1,537 -862 -
Tax -1,264 -869 -647 -429 -343 -126 -191 251.27%
NP 324 182 -160 -339 -3,919 -1,663 -1,053 -
-
NP to SH 324 182 -160 -339 -3,919 -1,663 -1,053 -
-
Tax Rate 79.60% 82.68% 132.85% 476.67% - - - -
Total Cost 69,566 50,862 34,539 18,380 60,931 45,656 29,915 75.25%
-
Net Worth 47,881 47,881 47,337 47,337 47,881 50,058 50,602 -3.60%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 47,881 47,881 47,337 47,337 47,881 50,058 50,602 -3.60%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.46% 0.36% -0.47% -1.88% -6.87% -3.78% -3.65% -
ROE 0.68% 0.38% -0.34% -0.72% -8.18% -3.32% -2.08% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 128.45 93.81 63.18 33.16 104.78 80.85 53.04 80.04%
EPS 0.59 0.33 -0.29 -0.62 -7.33 -3.13 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.88 0.87 0.87 0.88 0.92 0.93 -3.60%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.73 21.72 14.63 7.68 24.25 18.72 12.28 80.01%
EPS 0.14 0.08 -0.07 -0.14 -1.67 -0.71 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2037 0.2014 0.2014 0.2037 0.213 0.2153 -3.61%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.93 0.92 1.00 0.96 1.13 1.27 1.27 -
P/RPS 0.72 0.98 1.58 2.90 1.08 1.57 2.39 -54.96%
P/EPS 156.18 275.05 -340.07 -154.09 -15.69 -41.55 -65.62 -
EY 0.64 0.36 -0.29 -0.65 -6.37 -2.41 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.05 1.15 1.10 1.28 1.38 1.37 -15.68%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 25/08/15 25/05/15 25/02/15 25/11/14 26/08/14 -
Price 0.955 1.03 0.865 1.05 1.01 1.22 1.28 -
P/RPS 0.74 1.10 1.37 3.17 0.96 1.51 2.41 -54.38%
P/EPS 160.38 307.93 -294.16 -168.53 -14.02 -39.92 -66.14 -
EY 0.62 0.32 -0.34 -0.59 -7.13 -2.51 -1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.17 0.99 1.21 1.15 1.33 1.38 -14.51%

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