[MILUX] QoQ Cumulative Quarter Result on 31-May-2006 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- 75.11%
YoY- -6.88%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 44,397 22,598 72,431 47,948 30,008 14,139 58,158 -16.51%
PBT 2,380 1,392 4,402 2,452 1,374 956 2,926 -12.89%
Tax -595 -332 -1,435 -859 -510 -308 -1,403 -43.64%
NP 1,785 1,060 2,967 1,593 864 648 1,523 11.19%
-
NP to SH 1,770 1,068 3,037 1,639 936 688 1,523 10.56%
-
Tax Rate 25.00% 23.85% 32.60% 35.03% 37.12% 32.22% 47.95% -
Total Cost 42,612 21,538 69,464 46,355 29,144 13,491 56,635 -17.31%
-
Net Worth 61,802 63,225 61,901 42,351 61,835 59,514 57,010 5.54%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - 2,543 1,270 - - 16 -
Div Payout % - - 83.76% 77.52% - - 1.07% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 61,802 63,225 61,901 42,351 61,835 59,514 57,010 5.54%
NOSH 42,042 42,720 42,398 42,351 42,352 42,208 40,721 2.15%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 4.02% 4.69% 4.10% 3.32% 2.88% 4.58% 2.62% -
ROE 2.86% 1.69% 4.91% 3.87% 1.51% 1.16% 2.67% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 105.60 52.90 170.83 113.21 70.85 33.50 142.82 -18.27%
EPS 4.21 2.50 7.17 3.87 2.21 1.63 3.74 8.23%
DPS 0.00 0.00 6.00 3.00 0.00 0.00 0.04 -
NAPS 1.47 1.48 1.46 1.00 1.46 1.41 1.40 3.31%
Adjusted Per Share Value based on latest NOSH - 42,349
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 18.89 9.61 30.81 20.40 12.77 6.02 24.74 -16.50%
EPS 0.75 0.45 1.29 0.70 0.40 0.29 0.65 10.03%
DPS 0.00 0.00 1.08 0.54 0.00 0.00 0.01 -
NAPS 0.2629 0.269 0.2633 0.1802 0.2631 0.2532 0.2425 5.54%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.30 1.15 1.34 1.30 2.27 2.08 1.95 -
P/RPS 1.23 2.17 0.78 1.15 3.20 6.21 1.37 -6.95%
P/EPS 30.88 46.00 18.71 33.59 102.71 127.61 52.14 -29.54%
EY 3.24 2.17 5.35 2.98 0.97 0.78 1.92 41.87%
DY 0.00 0.00 4.48 2.31 0.00 0.00 0.02 -
P/NAPS 0.88 0.78 0.92 1.30 1.55 1.48 1.39 -26.33%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.40 1.22 1.20 1.25 1.70 3.88 1.94 -
P/RPS 1.33 2.31 0.70 1.10 2.40 11.58 1.36 -1.48%
P/EPS 33.25 48.80 16.75 32.30 76.92 238.04 51.87 -25.71%
EY 3.01 2.05 5.97 3.10 1.30 0.42 1.93 34.59%
DY 0.00 0.00 5.00 2.40 0.00 0.00 0.02 -
P/NAPS 0.95 0.82 0.82 1.25 1.16 2.75 1.39 -22.46%

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