[MILUX] QoQ Quarter Result on 31-Aug-2000 [#4]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
31-Aug-2000 [#4]
Profit Trend
QoQ-0.0%
YoY- -78.37%
View:
Show?
Quarter Result
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
Revenue 10,355 15,904 15,513 12,908 12,908 15,374 14,275 -22.61%
PBT 257 1,858 2,324 829 829 1,629 1,820 -79.05%
Tax -89 -494 -601 -307 -307 -201 -549 -76.61%
NP 168 1,364 1,723 522 522 1,428 1,271 -80.13%
-
NP to SH 168 1,364 1,723 522 522 1,428 1,271 -80.13%
-
Tax Rate 34.63% 26.59% 25.86% 37.03% 37.03% 12.34% 30.16% -
Total Cost 10,187 14,540 13,790 12,386 12,386 13,946 13,004 -17.71%
-
Net Worth 28,800 28,799 28,048 27,423 27,420 49,000 47,762 -33.23%
Dividend
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
Div - - - 609 609 - - -
Div Payout % - - - 116.75% 116.73% - - -
Equity
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
Net Worth 28,800 28,799 28,048 27,423 27,420 49,000 47,762 -33.23%
NOSH 20,000 19,999 20,034 20,313 20,311 20,000 19,984 0.06%
Ratio Analysis
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
NP Margin 1.62% 8.58% 11.11% 4.04% 4.04% 9.29% 8.90% -
ROE 0.58% 4.74% 6.14% 1.90% 1.90% 2.91% 2.66% -
Per Share
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
RPS 51.78 79.52 77.43 63.54 63.55 76.87 71.43 -22.65%
EPS 0.84 6.82 8.60 1.40 2.57 7.14 6.36 -80.14%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 1.44 1.44 1.40 1.35 1.35 2.45 2.39 -33.27%
Adjusted Per Share Value based on latest NOSH - 20,313
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
RPS 5.05 7.76 7.57 6.30 6.30 7.50 6.96 -22.60%
EPS 0.08 0.67 0.84 0.25 0.25 0.70 0.62 -80.51%
DPS 0.00 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.1405 0.1405 0.1368 0.1338 0.1338 0.239 0.233 -33.23%
Price Multiplier on Financial Quarter End Date
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
Date 31/05/01 28/02/01 30/11/00 30/08/00 30/08/00 31/05/00 29/02/00 -
Price 1.18 1.25 1.61 2.30 2.30 4.80 6.35 -
P/RPS 2.28 1.57 2.08 3.62 3.62 6.24 8.89 -66.27%
P/EPS 140.48 18.33 18.72 89.50 89.49 67.23 99.84 31.35%
EY 0.71 5.46 5.34 1.12 1.12 1.49 1.00 -23.93%
DY 0.00 0.00 0.00 1.30 1.30 0.00 0.00 -
P/NAPS 0.82 0.87 1.15 1.70 1.70 1.96 2.66 -60.93%
Price Multiplier on Announcement Date
31/05/01 28/02/01 30/11/00 31/08/00 30/08/00 31/05/00 29/02/00 CAGR
Date 20/07/01 27/04/01 29/01/01 30/10/00 19/12/00 03/07/00 25/05/00 -
Price 1.15 1.07 1.43 1.71 1.30 4.38 4.90 -
P/RPS 2.22 1.35 1.85 2.69 2.05 5.70 6.86 -59.38%
P/EPS 136.90 15.69 16.63 66.54 50.58 61.34 77.04 58.27%
EY 0.73 6.37 6.01 1.50 1.98 1.63 1.30 -36.92%
DY 0.00 0.00 0.00 1.75 2.31 0.00 0.00 -
P/NAPS 0.80 0.74 1.02 1.27 0.96 1.79 2.05 -52.83%

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