[MILUX] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 56.56%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 21,659 23,575 14,281 13,480 15,973 15,006 16,000 22.25%
PBT -4,685 856 -722 -459 -1,269 -1,574 -627 279.88%
Tax -14 -1 0 -1 210 66 -237 -84.70%
NP -4,699 855 -722 -460 -1,059 -1,508 -864 207.67%
-
NP to SH -4,699 887 -722 -460 -1,059 -1,508 -864 207.67%
-
Tax Rate - 0.12% - - - - - -
Total Cost 26,358 22,720 15,003 13,940 17,032 16,514 16,864 34.49%
-
Net Worth 37,021 41,134 40,547 41,134 38,833 39,176 40,808 -6.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 37,021 41,134 40,547 41,134 38,833 39,176 40,808 -6.25%
NOSH 58,764 58,764 58,764 58,764 58,764 54,411 54,411 5.24%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.70% 3.63% -5.06% -3.41% -6.63% -10.05% -5.40% -
ROE -12.69% 2.16% -1.78% -1.12% -2.73% -3.85% -2.12% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 36.86 40.12 24.30 22.94 29.20 27.58 29.41 16.16%
EPS -8.00 1.51 -1.23 -0.78 -1.94 -2.77 -1.59 192.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.70 0.69 0.70 0.71 0.72 0.75 -10.92%
Adjusted Per Share Value based on latest NOSH - 58,764
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 10.57 11.50 6.97 6.58 7.79 7.32 7.80 22.34%
EPS -2.29 0.43 -0.35 -0.22 -0.52 -0.74 -0.42 208.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.2007 0.1978 0.2007 0.1894 0.1911 0.1991 -6.26%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.28 2.20 1.50 0.85 0.85 0.80 0.785 -
P/RPS 6.19 5.48 6.17 3.71 2.91 2.90 2.67 74.72%
P/EPS -28.51 145.75 -122.09 -108.59 -43.90 -28.87 -49.44 -30.60%
EY -3.51 0.69 -0.82 -0.92 -2.28 -3.46 -2.02 44.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 3.14 2.17 1.21 1.20 1.11 1.05 127.36%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 27/11/20 21/08/20 22/06/20 25/02/20 25/11/19 22/08/19 -
Price 2.36 2.32 2.17 1.28 0.80 0.80 0.80 -
P/RPS 6.40 5.78 8.93 5.58 2.74 2.90 2.72 76.44%
P/EPS -29.51 153.70 -176.62 -163.52 -41.32 -28.87 -50.38 -29.87%
EY -3.39 0.65 -0.57 -0.61 -2.42 -3.46 -1.98 42.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 3.31 3.14 1.83 1.13 1.11 1.07 129.85%

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