[MILUX] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -252.78%
YoY- -46.02%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 72,437 53,433 35,662 16,484 69,890 51,044 34,379 63.98%
PBT -1,540 -88 -621 -344 1,588 1,051 487 -
Tax -1,125 -584 -189 -151 -1,264 -869 -647 44.35%
NP -2,665 -672 -810 -495 324 182 -160 546.67%
-
NP to SH -2,665 -672 -810 -495 324 182 -160 546.67%
-
Tax Rate - - - - 79.60% 82.68% 132.85% -
Total Cost 75,102 54,105 36,472 16,979 69,566 50,862 34,539 67.44%
-
Net Worth 45,161 47,337 47,337 47,337 47,881 47,881 47,337 -3.07%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 45,161 47,337 47,337 47,337 47,881 47,881 47,337 -3.07%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -3.68% -1.26% -2.27% -3.00% 0.46% 0.36% -0.47% -
ROE -5.90% -1.42% -1.71% -1.05% 0.68% 0.38% -0.34% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 133.13 98.20 65.54 30.30 128.45 93.81 63.18 63.98%
EPS -4.90 -1.24 -1.49 -0.91 0.59 0.33 -0.29 552.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.87 0.87 0.87 0.88 0.88 0.87 -3.07%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 35.34 26.06 17.40 8.04 34.09 24.90 16.77 63.99%
EPS -1.30 -0.33 -0.40 -0.24 0.16 0.09 -0.08 536.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2203 0.2309 0.2309 0.2309 0.2336 0.2336 0.2309 -3.07%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.92 0.945 0.93 0.91 0.93 0.92 1.00 -
P/RPS 0.69 0.96 1.42 3.00 0.72 0.98 1.58 -42.29%
P/EPS -18.78 -76.52 -62.47 -100.03 156.18 275.05 -340.07 -85.37%
EY -5.32 -1.31 -1.60 -1.00 0.64 0.36 -0.29 589.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.09 1.07 1.05 1.06 1.05 1.15 -2.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 24/08/16 25/05/16 26/02/16 25/11/15 25/08/15 -
Price 0.90 0.92 0.90 0.92 0.955 1.03 0.865 -
P/RPS 0.68 0.94 1.37 3.04 0.74 1.10 1.37 -37.17%
P/EPS -18.38 -74.49 -60.46 -101.13 160.38 307.93 -294.16 -84.12%
EY -5.44 -1.34 -1.65 -0.99 0.62 0.32 -0.34 529.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.06 1.03 1.06 1.09 1.17 0.99 5.94%

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