[MILUX] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 58.53%
YoY- 71.2%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 59,663 31,198 87,544 64,872 44,397 22,598 72,431 -12.13%
PBT 3,866 3,654 3,015 3,656 2,380 1,392 4,402 -8.29%
Tax -863 -940 -1,422 -867 -595 -332 -1,435 -28.77%
NP 3,003 2,714 1,593 2,789 1,785 1,060 2,967 0.80%
-
NP to SH 3,064 2,731 1,793 2,806 1,770 1,068 3,037 0.59%
-
Tax Rate 22.32% 25.73% 47.16% 23.71% 25.00% 23.85% 32.60% -
Total Cost 56,660 28,484 85,951 62,083 42,612 21,538 69,464 -12.71%
-
Net Worth 64,416 64,034 61,894 63,580 61,802 63,225 61,901 2.69%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - 1,271 1,271 - - 2,543 -
Div Payout % - - 70.93% 45.32% - - 83.76% -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 64,416 64,034 61,894 63,580 61,802 63,225 61,901 2.69%
NOSH 42,378 42,406 42,393 42,386 42,042 42,720 42,398 -0.03%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 5.03% 8.70% 1.82% 4.30% 4.02% 4.69% 4.10% -
ROE 4.76% 4.26% 2.90% 4.41% 2.86% 1.69% 4.91% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 140.78 73.57 206.50 153.05 105.60 52.90 170.83 -12.11%
EPS 7.23 6.44 4.23 6.62 4.21 2.50 7.17 0.55%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 6.00 -
NAPS 1.52 1.51 1.46 1.50 1.47 1.48 1.46 2.72%
Adjusted Per Share Value based on latest NOSH - 42,459
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 25.38 13.27 37.24 27.60 18.89 9.61 30.81 -12.13%
EPS 1.30 1.16 0.76 1.19 0.75 0.45 1.29 0.51%
DPS 0.00 0.00 0.54 0.54 0.00 0.00 1.08 -
NAPS 0.274 0.2724 0.2633 0.2705 0.2629 0.269 0.2633 2.69%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.18 1.18 1.27 1.28 1.30 1.15 1.34 -
P/RPS 0.84 1.60 0.61 0.84 1.23 2.17 0.78 5.06%
P/EPS 16.32 18.32 30.03 19.34 30.88 46.00 18.71 -8.71%
EY 6.13 5.46 3.33 5.17 3.24 2.17 5.35 9.50%
DY 0.00 0.00 2.36 2.34 0.00 0.00 4.48 -
P/NAPS 0.78 0.78 0.87 0.85 0.88 0.78 0.92 -10.43%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 30/04/08 31/01/08 30/10/07 30/07/07 30/04/07 26/01/07 31/10/06 -
Price 1.31 1.26 1.30 1.29 1.40 1.22 1.20 -
P/RPS 0.93 1.71 0.63 0.84 1.33 2.31 0.70 20.87%
P/EPS 18.12 19.57 30.74 19.49 33.25 48.80 16.75 5.38%
EY 5.52 5.11 3.25 5.13 3.01 2.05 5.97 -5.09%
DY 0.00 0.00 2.31 2.33 0.00 0.00 5.00 -
P/NAPS 0.86 0.83 0.89 0.86 0.95 0.82 0.82 3.22%

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