[MILUX] QoQ Quarter Result on 28-Feb-2006 [#2]

Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -63.95%
YoY- 1.64%
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 22,598 26,010 17,940 15,869 14,139 13,113 15,852 26.63%
PBT 1,392 2,144 1,078 418 956 42 1,059 19.97%
Tax -332 -555 -349 -202 -308 -279 -325 1.42%
NP 1,060 1,589 729 216 648 -237 734 27.73%
-
NP to SH 1,068 1,596 755 248 688 -237 734 28.37%
-
Tax Rate 23.85% 25.89% 32.37% 48.33% 32.22% 664.29% 30.69% -
Total Cost 21,538 24,421 17,211 15,653 13,491 13,350 15,118 26.58%
-
Net Worth 63,225 63,077 42,349 61,369 59,514 56,237 61,166 2.22%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 1,270 - - - 1,223 -
Div Payout % - - 168.28% - - - 166.67% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 63,225 63,077 42,349 61,369 59,514 56,237 61,166 2.22%
NOSH 42,720 42,334 42,349 42,033 42,208 40,169 40,777 3.14%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 4.69% 6.11% 4.06% 1.36% 4.58% -1.81% 4.63% -
ROE 1.69% 2.53% 1.78% 0.40% 1.16% -0.42% 1.20% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 52.90 61.44 42.36 37.75 33.50 32.64 38.87 22.78%
EPS 2.50 3.77 1.78 0.59 1.63 -0.59 1.80 24.45%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.48 1.49 1.00 1.46 1.41 1.40 1.50 -0.89%
Adjusted Per Share Value based on latest NOSH - 42,033
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 11.02 12.69 8.75 7.74 6.90 6.40 7.73 26.64%
EPS 0.52 0.78 0.37 0.12 0.34 -0.12 0.36 27.75%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.60 -
NAPS 0.3084 0.3077 0.2066 0.2994 0.2903 0.2743 0.2984 2.21%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.15 1.34 1.30 2.27 2.08 1.95 2.15 -
P/RPS 2.17 2.18 3.07 6.01 6.21 5.97 5.53 -46.37%
P/EPS 46.00 35.54 72.92 384.75 127.61 -330.51 119.44 -47.03%
EY 2.17 2.81 1.37 0.26 0.78 -0.30 0.84 88.16%
DY 0.00 0.00 2.31 0.00 0.00 0.00 1.40 -
P/NAPS 0.78 0.90 1.30 1.55 1.48 1.39 1.43 -33.21%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 26/01/07 31/10/06 27/07/06 28/04/06 27/01/06 31/10/05 24/06/05 -
Price 1.22 1.20 1.25 1.70 3.88 1.94 2.05 -
P/RPS 2.31 1.95 2.95 4.50 11.58 5.94 5.27 -42.26%
P/EPS 48.80 31.83 70.11 288.14 238.04 -328.81 113.89 -43.13%
EY 2.05 3.14 1.43 0.35 0.42 -0.30 0.88 75.64%
DY 0.00 0.00 2.40 0.00 0.00 0.00 1.46 -
P/NAPS 0.82 0.81 1.25 1.16 2.75 1.39 1.37 -28.95%

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