[MILUX] QoQ Quarter Result on 29-Feb-2012 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -3718.6%
YoY- -21.18%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 17,480 15,702 13,723 15,509 16,363 19,065 20,913 -11.23%
PBT -980 228 -1,323 -1,667 55 9,550 -346 99.80%
Tax -30 -137 9 25 -98 -12,907 -175 -69.04%
NP -1,010 91 -1,314 -1,642 -43 -3,357 -521 55.28%
-
NP to SH -1,010 91 -1,314 -1,642 -43 -3,357 -521 55.28%
-
Tax Rate - 60.09% - - 178.18% 135.15% - -
Total Cost 18,490 15,611 15,037 17,151 16,406 22,422 21,434 -9.35%
-
Net Worth 54,955 53,714 53,119 54,577 57,333 60,490 59,542 -5.19%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 54,955 53,714 53,119 54,577 57,333 60,490 59,542 -5.19%
NOSH 49,509 53,714 46,595 46,647 47,777 46,176 46,517 4.23%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -5.78% 0.58% -9.58% -10.59% -0.26% -17.61% -2.49% -
ROE -1.84% 0.17% -2.47% -3.01% -0.08% -5.55% -0.88% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 35.31 29.23 29.45 33.25 34.25 41.29 44.96 -14.83%
EPS -2.04 0.20 -2.82 -3.52 -0.09 -7.27 -1.12 48.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.00 1.14 1.17 1.20 1.31 1.28 -9.03%
Adjusted Per Share Value based on latest NOSH - 46,647
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 7.44 6.68 5.84 6.60 6.96 8.11 8.90 -11.23%
EPS -0.43 0.04 -0.56 -0.70 -0.02 -1.43 -0.22 56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2285 0.226 0.2322 0.2439 0.2573 0.2533 -5.18%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.08 1.18 1.28 1.38 1.26 1.30 1.27 -
P/RPS 0.00 4.04 4.35 4.15 3.68 3.15 2.82 -
P/EPS 0.00 696.51 -45.39 -39.20 -1,400.00 -17.88 -113.39 -
EY 0.00 0.14 -2.20 -2.55 -0.07 -5.59 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 1.12 1.18 1.05 0.99 0.99 5.95%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 25/01/13 30/10/12 20/07/12 20/04/12 30/01/12 28/10/11 21/07/11 -
Price 1.02 1.08 1.22 1.25 1.32 1.13 1.27 -
P/RPS 0.00 3.69 4.14 3.76 3.85 2.74 2.82 -
P/EPS 0.00 637.49 -43.26 -35.51 -1,466.67 -15.54 -113.39 -
EY 0.00 0.16 -2.31 -2.82 -0.07 -6.43 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.07 1.07 1.10 0.86 0.99 2.00%

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