[MILUX] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 91.06%
YoY- 156.07%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 19,178 16,484 18,846 16,665 16,338 18,041 13,019 29.49%
PBT -277 -344 537 564 397 90 -2,039 -73.60%
Tax -38 -151 -395 -222 -218 -429 -217 -68.73%
NP -315 -495 142 342 179 -339 -2,256 -73.11%
-
NP to SH -315 -495 142 342 179 -339 -2,256 -73.11%
-
Tax Rate - - 73.56% 39.36% 54.91% 476.67% - -
Total Cost 19,493 16,979 18,704 16,323 16,159 18,380 15,275 17.66%
-
Net Worth 47,337 47,337 47,881 47,881 47,337 47,337 47,881 -0.75%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 47,337 47,337 47,881 47,881 47,337 47,337 47,881 -0.75%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 54,411 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -1.64% -3.00% 0.75% 2.05% 1.10% -1.88% -17.33% -
ROE -0.67% -1.05% 0.30% 0.71% 0.38% -0.72% -4.71% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.25 30.30 34.64 30.63 30.03 33.16 23.93 29.49%
EPS -0.58 -0.91 0.26 0.63 0.33 -0.62 -4.15 -73.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.88 0.88 0.87 0.87 0.88 -0.75%
Adjusted Per Share Value based on latest NOSH - 54,411
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.16 7.01 8.02 7.09 6.95 7.68 5.54 29.48%
EPS -0.13 -0.21 0.06 0.15 0.08 -0.14 -0.96 -73.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.2014 0.2037 0.2037 0.2014 0.2014 0.2037 -0.75%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.93 0.91 0.93 0.92 1.00 0.96 1.13 -
P/RPS 2.64 3.00 2.69 3.00 3.33 2.90 4.72 -32.13%
P/EPS -160.64 -100.03 356.36 146.37 303.97 -154.09 -27.25 226.68%
EY -0.62 -1.00 0.28 0.68 0.33 -0.65 -3.67 -69.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.05 1.06 1.05 1.15 1.10 1.28 -11.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 26/02/16 25/11/15 25/08/15 25/05/15 25/02/15 -
Price 0.90 0.92 0.955 1.03 0.865 1.05 1.01 -
P/RPS 2.55 3.04 2.76 3.36 2.88 3.17 4.22 -28.54%
P/EPS -155.46 -101.13 365.94 163.87 262.94 -168.53 -24.36 244.44%
EY -0.64 -0.99 0.27 0.61 0.38 -0.59 -4.11 -71.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.06 1.09 1.17 0.99 1.21 1.15 -7.08%

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