[MILUX] QoQ Quarter Result on 29-Feb-2000 [#2]

Announcement Date
25-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
29-Feb-2000 [#2]
Profit Trend
QoQ- 18.01%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Revenue 12,908 12,908 15,374 14,275 14,054 13,478 0 -100.00%
PBT 829 829 1,629 1,820 1,580 2,398 0 -100.00%
Tax -307 -307 -201 -549 -503 15 0 -100.00%
NP 522 522 1,428 1,271 1,077 2,413 0 -100.00%
-
NP to SH 522 522 1,428 1,271 1,077 2,413 0 -100.00%
-
Tax Rate 37.03% 37.03% 12.34% 30.16% 31.84% -0.63% - -
Total Cost 12,386 12,386 13,946 13,004 12,977 11,065 0 -100.00%
-
Net Worth 27,423 27,420 49,000 47,762 47,550 45,846 0 -100.00%
Dividend
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Div 609 609 - - - 1,005 - -100.00%
Div Payout % 116.75% 116.73% - - - 41.67% - -
Equity
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Net Worth 27,423 27,420 49,000 47,762 47,550 45,846 0 -100.00%
NOSH 20,313 20,311 20,000 19,984 20,320 20,108 0 -100.00%
Ratio Analysis
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
NP Margin 4.04% 4.04% 9.29% 8.90% 7.66% 17.90% 0.00% -
ROE 1.90% 1.90% 2.91% 2.66% 2.26% 5.26% 0.00% -
Per Share
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 63.54 63.55 76.87 71.43 69.16 67.03 0.00 -100.00%
EPS 1.40 2.57 7.14 6.36 5.30 12.00 0.00 -100.00%
DPS 3.00 3.00 0.00 0.00 0.00 5.00 0.00 -100.00%
NAPS 1.35 1.35 2.45 2.39 2.34 2.28 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,984
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 6.30 6.30 7.50 6.96 6.86 6.57 0.00 -100.00%
EPS 0.25 0.25 0.70 0.62 0.53 1.18 0.00 -100.00%
DPS 0.30 0.30 0.00 0.00 0.00 0.49 0.00 -100.00%
NAPS 0.1338 0.1338 0.239 0.233 0.232 0.2236 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 30/08/00 30/08/00 31/05/00 29/02/00 - - - -
Price 2.30 2.30 4.80 6.35 0.00 0.00 0.00 -
P/RPS 3.62 3.62 6.24 8.89 0.00 0.00 0.00 -100.00%
P/EPS 89.50 89.49 67.23 99.84 0.00 0.00 0.00 -100.00%
EY 1.12 1.12 1.49 1.00 0.00 0.00 0.00 -100.00%
DY 1.30 1.30 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 1.70 1.96 2.66 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/00 30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 30/10/00 19/12/00 03/07/00 25/05/00 27/01/00 30/11/99 - -
Price 1.71 1.30 4.38 4.90 4.28 0.00 0.00 -
P/RPS 2.69 2.05 5.70 6.86 6.19 0.00 0.00 -100.00%
P/EPS 66.54 50.58 61.34 77.04 80.75 0.00 0.00 -100.00%
EY 1.50 1.98 1.63 1.30 1.24 0.00 0.00 -100.00%
DY 1.75 2.31 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.27 0.96 1.79 2.05 1.83 0.00 0.00 -100.00%

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