[MILUX] QoQ Quarter Result on 31-Aug-2002 [#4]

Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- -109.77%
YoY- -113.93%
View:
Show?
Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 8,880 10,863 12,941 10,472 12,283 10,948 10,664 -11.49%
PBT 931 659 1,335 83 1,214 759 444 63.89%
Tax -108 -454 -617 -83 -354 -36 -273 -46.14%
NP 823 205 718 0 860 723 171 185.33%
-
NP to SH 823 205 718 -84 860 723 171 185.33%
-
Tax Rate 11.60% 68.89% 46.22% 100.00% 29.16% 4.74% 61.49% -
Total Cost 8,057 10,658 12,223 10,472 11,423 10,225 10,493 -16.16%
-
Net Worth 58,329 58,686 58,237 54,981 55,339 55,442 54,273 4.92%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - 1,145 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 58,329 58,686 58,237 54,981 55,339 55,442 54,273 4.92%
NOSH 39,951 40,196 39,888 38,181 37,391 37,461 37,173 4.92%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 9.27% 1.89% 5.55% 0.00% 7.00% 6.60% 1.60% -
ROE 1.41% 0.35% 1.23% -0.15% 1.55% 1.30% 0.32% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 22.23 27.03 32.44 27.43 32.85 29.22 28.69 -15.65%
EPS 2.06 0.51 1.80 -0.22 2.30 1.93 0.46 171.93%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.46 1.46 1.46 1.44 1.48 1.48 1.46 0.00%
Adjusted Per Share Value based on latest NOSH - 38,181
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 4.33 5.30 6.31 5.11 5.99 5.34 5.20 -11.50%
EPS 0.40 0.10 0.35 -0.04 0.42 0.35 0.08 192.68%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 0.2845 0.2863 0.2841 0.2682 0.2699 0.2705 0.2648 4.90%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.90 0.83 0.84 1.10 1.15 1.19 1.20 -
P/RPS 4.05 3.07 2.59 4.01 3.50 4.07 4.18 -2.08%
P/EPS 43.69 162.75 46.67 -500.00 50.00 61.66 260.87 -69.64%
EY 2.29 0.61 2.14 -0.20 2.00 1.62 0.38 231.52%
DY 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.58 0.76 0.78 0.80 0.82 -17.01%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 01/08/03 25/04/03 29/01/03 31/10/02 16/07/02 29/04/02 30/01/02 -
Price 0.97 0.79 0.81 0.85 1.09 1.25 1.26 -
P/RPS 4.36 2.92 2.50 3.10 3.32 4.28 4.39 -0.45%
P/EPS 47.09 154.90 45.00 -386.36 47.39 64.77 273.91 -69.11%
EY 2.12 0.65 2.22 -0.26 2.11 1.54 0.37 220.54%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.55 0.59 0.74 0.84 0.86 -16.19%

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