[MILUX] QoQ Cumulative Quarter Result on 31-May-2005 [#3]

Announcement Date
24-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 71.54%
YoY- -10.43%
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 30,008 14,139 58,158 45,045 29,193 15,287 61,375 -38.01%
PBT 1,374 956 2,926 2,884 1,825 1,122 4,852 -56.97%
Tax -510 -308 -1,403 -1,124 -799 -340 -1,456 -50.40%
NP 864 648 1,523 1,760 1,026 782 3,396 -59.94%
-
NP to SH 936 688 1,523 1,760 1,026 782 3,396 -57.74%
-
Tax Rate 37.12% 32.22% 47.95% 38.97% 43.78% 30.30% 30.01% -
Total Cost 29,144 13,491 56,635 43,285 28,167 14,505 57,979 -36.85%
-
Net Worth 61,835 59,514 57,010 60,411 61,319 60,955 58,816 3.40%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 16 1,208 - - 16 -
Div Payout % - - 1.07% 68.65% - - 0.47% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 61,835 59,514 57,010 60,411 61,319 60,955 58,816 3.40%
NOSH 42,352 42,208 40,721 40,274 40,078 40,102 40,011 3.87%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 2.88% 4.58% 2.62% 3.91% 3.51% 5.12% 5.53% -
ROE 1.51% 1.16% 2.67% 2.91% 1.67% 1.28% 5.77% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 70.85 33.50 142.82 111.84 72.84 38.12 153.39 -40.33%
EPS 2.21 1.63 3.74 4.37 2.56 1.95 8.48 -59.29%
DPS 0.00 0.00 0.04 3.00 0.00 0.00 0.04 -
NAPS 1.46 1.41 1.40 1.50 1.53 1.52 1.47 -0.45%
Adjusted Per Share Value based on latest NOSH - 40,777
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 14.64 6.90 28.37 21.97 14.24 7.46 29.94 -38.01%
EPS 0.46 0.34 0.74 0.86 0.50 0.38 1.66 -57.59%
DPS 0.00 0.00 0.01 0.59 0.00 0.00 0.01 -
NAPS 0.3016 0.2903 0.2781 0.2947 0.2991 0.2973 0.2869 3.39%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 2.27 2.08 1.95 2.15 1.03 0.95 1.00 -
P/RPS 3.20 6.21 1.37 1.92 1.41 2.49 0.65 190.24%
P/EPS 102.71 127.61 52.14 49.20 40.23 48.72 11.78 325.30%
EY 0.97 0.78 1.92 2.03 2.49 2.05 8.49 -76.54%
DY 0.00 0.00 0.02 1.40 0.00 0.00 0.04 -
P/NAPS 1.55 1.48 1.39 1.43 0.67 0.63 0.68 73.46%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 27/01/06 31/10/05 24/06/05 25/04/05 27/01/05 28/10/04 -
Price 1.70 3.88 1.94 2.05 2.19 0.90 0.81 -
P/RPS 2.40 11.58 1.36 1.83 3.01 2.36 0.53 174.46%
P/EPS 76.92 238.04 51.87 46.91 85.55 46.15 9.54 303.63%
EY 1.30 0.42 1.93 2.13 1.17 2.17 10.48 -75.22%
DY 0.00 0.00 0.02 1.46 0.00 0.00 0.05 -
P/NAPS 1.16 2.75 1.39 1.37 1.43 0.59 0.55 64.68%

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