[MILUX] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -73.68%
YoY- -31.34%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 18,598 15,134 16,559 13,903 11,821 20,802 21,659 -9.68%
PBT 128 242 1,380 689 2,433 1,587 -4,685 -
Tax -6 -4 -13 -80 -121 1 -14 -43.24%
NP 122 238 1,367 609 2,312 1,588 -4,699 -
-
NP to SH 122 238 1,367 609 2,314 1,589 -4,699 -
-
Tax Rate 4.69% 1.65% 0.94% 11.61% 4.97% -0.06% - -
Total Cost 18,476 14,896 15,192 13,294 9,509 19,214 26,358 -21.14%
-
Net Worth 42,310 42,310 42,310 42,310 39,959 11,909 37,021 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 42,310 42,310 42,310 42,310 39,959 11,909 37,021 9.33%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 58,764 152.62%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 0.66% 1.57% 8.26% 4.38% 19.56% 7.63% -21.70% -
ROE 0.29% 0.56% 3.23% 1.44% 5.79% 13.34% -12.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.91 6.44 7.04 5.91 5.03 27.95 36.86 -64.25%
EPS 0.05 0.10 0.58 0.26 0.98 2.13 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.16 0.63 -56.71%
Adjusted Per Share Value based on latest NOSH - 235,056
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 9.07 7.38 8.08 6.78 5.77 10.15 10.57 -9.72%
EPS 0.06 0.12 0.67 0.30 1.13 0.78 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.2064 0.2064 0.2064 0.1949 0.0581 0.1806 9.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.895 0.885 0.96 0.65 0.645 0.52 2.28 -
P/RPS 11.31 13.75 13.63 10.99 12.83 1.86 6.19 49.62%
P/EPS 1,724.39 874.06 165.07 250.88 65.52 24.36 -28.51 -
EY 0.06 0.11 0.61 0.40 1.53 4.11 -3.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 4.92 5.33 3.61 3.79 3.25 3.62 23.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 20/05/21 24/02/21 -
Price 0.82 0.96 0.69 1.37 0.735 0.77 2.36 -
P/RPS 10.36 14.91 9.79 23.16 14.62 2.76 6.40 37.98%
P/EPS 1,579.89 948.13 118.65 528.78 74.66 36.07 -29.51 -
EY 0.06 0.11 0.84 0.19 1.34 2.77 -3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.56 5.33 3.83 7.61 4.32 4.81 3.75 13.96%

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