[MILUX] QoQ Quarter Result on 31-May-2001 [#3]

Announcement Date
20-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- -87.68%
YoY- -88.24%
View:
Show?
Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 10,948 10,664 11,806 10,355 15,904 15,513 12,908 -10.42%
PBT 759 444 872 257 1,858 2,324 829 -5.72%
Tax -36 -273 -269 -89 -494 -601 -307 -76.13%
NP 723 171 603 168 1,364 1,723 522 24.32%
-
NP to SH 723 171 603 168 1,364 1,723 522 24.32%
-
Tax Rate 4.74% 61.49% 30.85% 34.63% 26.59% 25.86% 37.03% -
Total Cost 10,225 10,493 11,203 10,187 14,540 13,790 12,386 -12.02%
-
Net Worth 55,442 54,273 53,932 28,800 28,799 28,048 27,423 60.09%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div - - 1,123 - - - 609 -
Div Payout % - - 186.34% - - - 116.75% -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 55,442 54,273 53,932 28,800 28,799 28,048 27,423 60.09%
NOSH 37,461 37,173 37,453 20,000 19,999 20,034 20,313 50.55%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 6.60% 1.60% 5.11% 1.62% 8.58% 11.11% 4.04% -
ROE 1.30% 0.32% 1.12% 0.58% 4.74% 6.14% 1.90% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 29.22 28.69 31.52 51.78 79.52 77.43 63.54 -40.50%
EPS 1.93 0.46 1.61 0.84 6.82 8.60 1.40 23.93%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.48 1.46 1.44 1.44 1.44 1.40 1.35 6.33%
Adjusted Per Share Value based on latest NOSH - 20,000
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 5.34 5.20 5.76 5.05 7.76 7.57 6.30 -10.46%
EPS 0.35 0.08 0.29 0.08 0.67 0.84 0.25 25.22%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.30 -
NAPS 0.2705 0.2648 0.2631 0.1405 0.1405 0.1368 0.1338 60.09%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.19 1.20 1.37 1.18 1.25 1.61 2.30 -
P/RPS 4.07 4.18 4.35 2.28 1.57 2.08 3.62 8.14%
P/EPS 61.66 260.87 85.09 140.48 18.33 18.72 89.50 -22.04%
EY 1.62 0.38 1.18 0.71 5.46 5.34 1.12 27.98%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.30 -
P/NAPS 0.80 0.82 0.95 0.82 0.87 1.15 1.70 -39.58%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 29/04/02 30/01/02 30/11/01 20/07/01 27/04/01 29/01/01 30/10/00 -
Price 1.25 1.26 1.20 1.15 1.07 1.43 1.71 -
P/RPS 4.28 4.39 3.81 2.22 1.35 1.85 2.69 36.40%
P/EPS 64.77 273.91 74.53 136.90 15.69 16.63 66.54 -1.78%
EY 1.54 0.37 1.34 0.73 6.37 6.01 1.50 1.77%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.75 -
P/NAPS 0.84 0.86 0.83 0.80 0.74 1.02 1.27 -24.14%

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