[MILUX] QoQ Quarter Result on 28-Feb-2001 [#2]

Announcement Date
27-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
28-Feb-2001 [#2]
Profit Trend
QoQ- -20.84%
YoY- 7.32%
View:
Show?
Quarter Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
Revenue 10,664 11,806 10,355 15,904 15,513 12,908 12,908 -14.14%
PBT 444 872 257 1,858 2,324 829 829 -39.26%
Tax -273 -269 -89 -494 -601 -307 -307 -8.94%
NP 171 603 168 1,364 1,723 522 522 -58.98%
-
NP to SH 171 603 168 1,364 1,723 522 522 -58.98%
-
Tax Rate 61.49% 30.85% 34.63% 26.59% 25.86% 37.03% 37.03% -
Total Cost 10,493 11,203 10,187 14,540 13,790 12,386 12,386 -12.40%
-
Net Worth 54,273 53,932 28,800 28,799 28,048 27,423 27,420 72.51%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
Div - 1,123 - - - 609 609 -
Div Payout % - 186.34% - - - 116.75% 116.73% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
Net Worth 54,273 53,932 28,800 28,799 28,048 27,423 27,420 72.51%
NOSH 37,173 37,453 20,000 19,999 20,034 20,313 20,311 62.05%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
NP Margin 1.60% 5.11% 1.62% 8.58% 11.11% 4.04% 4.04% -
ROE 0.32% 1.12% 0.58% 4.74% 6.14% 1.90% 1.90% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
RPS 28.69 31.52 51.78 79.52 77.43 63.54 63.55 -47.01%
EPS 0.46 1.61 0.84 6.82 8.60 1.40 2.57 -74.69%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.46 1.44 1.44 1.44 1.40 1.35 1.35 6.45%
Adjusted Per Share Value based on latest NOSH - 19,999
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
RPS 5.20 5.76 5.05 7.76 7.57 6.30 6.30 -14.20%
EPS 0.08 0.29 0.08 0.67 0.84 0.25 0.25 -59.74%
DPS 0.00 0.55 0.00 0.00 0.00 0.30 0.30 -
NAPS 0.2648 0.2631 0.1405 0.1405 0.1368 0.1338 0.1338 72.49%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 30/08/00 -
Price 1.20 1.37 1.18 1.25 1.61 2.30 2.30 -
P/RPS 4.18 4.35 2.28 1.57 2.08 3.62 3.62 12.17%
P/EPS 260.87 85.09 140.48 18.33 18.72 89.50 89.49 135.02%
EY 0.38 1.18 0.71 5.46 5.34 1.12 1.12 -57.82%
DY 0.00 2.19 0.00 0.00 0.00 1.30 1.30 -
P/NAPS 0.82 0.95 0.82 0.87 1.15 1.70 1.70 -44.13%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 CAGR
Date 30/01/02 30/11/01 20/07/01 27/04/01 29/01/01 30/10/00 19/12/00 -
Price 1.26 1.20 1.15 1.07 1.43 1.71 1.30 -
P/RPS 4.39 3.81 2.22 1.35 1.85 2.69 2.05 83.71%
P/EPS 273.91 74.53 136.90 15.69 16.63 66.54 50.58 285.42%
EY 0.37 1.34 0.73 6.37 6.01 1.50 1.98 -73.80%
DY 0.00 2.50 0.00 0.00 0.00 1.75 2.31 -
P/NAPS 0.86 0.83 0.80 0.74 1.02 1.27 0.96 -8.41%

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