[MILUX] QoQ Quarter Result on 30-Nov-1999 [#1]

Announcement Date
27-Jan-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
30-Nov-1999 [#1]
Profit Trend
QoQ- -55.37%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Revenue 12,908 15,374 14,275 14,054 13,478 0 0 -100.00%
PBT 829 1,629 1,820 1,580 2,398 0 0 -100.00%
Tax -307 -201 -549 -503 15 0 0 -100.00%
NP 522 1,428 1,271 1,077 2,413 0 0 -100.00%
-
NP to SH 522 1,428 1,271 1,077 2,413 0 0 -100.00%
-
Tax Rate 37.03% 12.34% 30.16% 31.84% -0.63% - - -
Total Cost 12,386 13,946 13,004 12,977 11,065 0 0 -100.00%
-
Net Worth 27,420 49,000 47,762 47,550 45,846 0 0 -100.00%
Dividend
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Div 609 - - - 1,005 - - -100.00%
Div Payout % 116.73% - - - 41.67% - - -
Equity
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Net Worth 27,420 49,000 47,762 47,550 45,846 0 0 -100.00%
NOSH 20,311 20,000 19,984 20,320 20,108 0 0 -100.00%
Ratio Analysis
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
NP Margin 4.04% 9.29% 8.90% 7.66% 17.90% 0.00% 0.00% -
ROE 1.90% 2.91% 2.66% 2.26% 5.26% 0.00% 0.00% -
Per Share
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
RPS 63.55 76.87 71.43 69.16 67.03 0.00 0.00 -100.00%
EPS 2.57 7.14 6.36 5.30 12.00 0.00 0.00 -100.00%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -100.00%
NAPS 1.35 2.45 2.39 2.34 2.28 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,320
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
RPS 6.30 7.50 6.96 6.86 6.57 0.00 0.00 -100.00%
EPS 0.25 0.70 0.62 0.53 1.18 0.00 0.00 -100.00%
DPS 0.30 0.00 0.00 0.00 0.49 0.00 0.00 -100.00%
NAPS 0.1338 0.239 0.233 0.232 0.2236 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Date 30/08/00 31/05/00 29/02/00 - - - - -
Price 2.30 4.80 6.35 0.00 0.00 0.00 0.00 -
P/RPS 3.62 6.24 8.89 0.00 0.00 0.00 0.00 -100.00%
P/EPS 89.49 67.23 99.84 0.00 0.00 0.00 0.00 -100.00%
EY 1.12 1.49 1.00 0.00 0.00 0.00 0.00 -100.00%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.70 1.96 2.66 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/08/00 31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 28/02/99 CAGR
Date 19/12/00 03/07/00 25/05/00 27/01/00 30/11/99 - - -
Price 1.30 4.38 4.90 4.28 0.00 0.00 0.00 -
P/RPS 2.05 5.70 6.86 6.19 0.00 0.00 0.00 -100.00%
P/EPS 50.58 61.34 77.04 80.75 0.00 0.00 0.00 -100.00%
EY 1.98 1.63 1.30 1.24 0.00 0.00 0.00 -100.00%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.96 1.79 2.05 1.83 0.00 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