[MILUX] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 65.73%
YoY- 9.43%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 62,532 46,559 31,553 15,553 77,644 59,933 38,756 37.44%
PBT -4,479 -3,210 -1,636 -1,009 -2,149 -67 -157 827.97%
Tax 337 127 61 298 74 102 121 97.58%
NP -4,142 -3,083 -1,575 -711 -2,075 35 -36 2245.22%
-
NP to SH -4,142 -3,083 -1,575 -711 -2,075 35 -36 2245.22%
-
Tax Rate - - - - - - - -
Total Cost 66,674 49,642 33,128 16,264 79,719 59,898 38,792 43.34%
-
Net Worth 38,833 39,176 40,808 41,896 42,440 44,617 44,073 -8.07%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 38,833 39,176 40,808 41,896 42,440 44,617 44,073 -8.07%
NOSH 58,764 54,411 54,411 54,411 54,411 54,411 54,411 5.25%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -6.62% -6.62% -4.99% -4.57% -2.67% 0.06% -0.09% -
ROE -10.67% -7.87% -3.86% -1.70% -4.89% 0.08% -0.08% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 114.33 85.57 57.99 28.58 142.70 110.15 71.23 36.96%
EPS -7.60 -5.67 -2.89 -1.31 -3.81 0.06 -0.07 2156.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.72 0.75 0.77 0.78 0.82 0.81 -8.38%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.50 22.71 15.39 7.59 37.88 29.24 18.91 37.41%
EPS -2.02 -1.50 -0.77 -0.35 -1.01 0.02 -0.02 2050.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1894 0.1911 0.1991 0.2044 0.207 0.2176 0.215 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.85 0.80 0.785 0.73 0.635 0.69 0.86 -
P/RPS 0.74 0.93 1.35 2.55 0.44 0.63 1.21 -27.88%
P/EPS -11.22 -14.12 -27.12 -55.87 -16.65 1,072.68 -1,299.83 -95.75%
EY -8.91 -7.08 -3.69 -1.79 -6.01 0.09 -0.08 2195.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.11 1.05 0.95 0.81 0.84 1.06 8.59%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 25/11/19 22/08/19 23/05/19 27/02/19 26/11/18 21/08/18 -
Price 0.80 0.80 0.80 0.80 0.68 0.68 0.69 -
P/RPS 0.70 0.93 1.38 2.80 0.48 0.62 0.97 -19.49%
P/EPS -10.56 -14.12 -27.64 -61.22 -17.83 1,057.13 -1,042.88 -95.28%
EY -9.47 -7.08 -3.62 -1.63 -5.61 0.09 -0.10 1960.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.11 1.07 1.04 0.87 0.83 0.85 20.84%

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