[MILUX] QoQ Quarter Result on 31-May-2011 [#3]

Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 61.55%
YoY- 24.16%
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 15,509 16,363 19,065 20,913 18,552 21,313 24,698 -26.69%
PBT -1,667 55 9,550 -346 -1,072 16 -14,075 -75.91%
Tax 25 -98 -12,907 -175 -283 -192 301 -80.99%
NP -1,642 -43 -3,357 -521 -1,355 -176 -13,774 -75.80%
-
NP to SH -1,642 -43 -3,357 -521 -1,355 -176 -13,774 -75.80%
-
Tax Rate - 178.18% 135.15% - - 1,200.00% - -
Total Cost 17,151 16,406 22,422 21,434 19,907 21,489 38,472 -41.67%
-
Net Worth 54,577 57,333 60,490 59,542 60,067 61,136 61,535 -7.69%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 54,577 57,333 60,490 59,542 60,067 61,136 61,535 -7.69%
NOSH 46,647 47,777 46,176 46,517 46,563 46,315 46,617 0.04%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin -10.59% -0.26% -17.61% -2.49% -7.30% -0.83% -55.77% -
ROE -3.01% -0.08% -5.55% -0.88% -2.26% -0.29% -22.38% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 33.25 34.25 41.29 44.96 39.84 46.02 52.98 -26.71%
EPS -3.52 -0.09 -7.27 -1.12 -2.91 -0.38 -29.87 -75.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.20 1.31 1.28 1.29 1.32 1.32 -7.73%
Adjusted Per Share Value based on latest NOSH - 46,517
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 7.57 7.98 9.30 10.20 9.05 10.40 12.05 -26.66%
EPS -0.80 -0.02 -1.64 -0.25 -0.66 -0.09 -6.72 -75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.2797 0.2951 0.2905 0.293 0.2982 0.3002 -7.70%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.38 1.26 1.30 1.27 1.26 1.44 1.44 -
P/RPS 4.15 3.68 3.15 2.82 3.16 3.13 2.72 32.56%
P/EPS -39.20 -1,400.00 -17.88 -113.39 -43.30 -378.95 -4.87 302.15%
EY -2.55 -0.07 -5.59 -0.88 -2.31 -0.26 -20.52 -75.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 0.99 0.99 0.98 1.09 1.09 5.43%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 20/04/12 30/01/12 28/10/11 21/07/11 28/04/11 25/01/11 29/10/10 -
Price 1.25 1.32 1.13 1.27 1.28 1.38 1.39 -
P/RPS 3.76 3.85 2.74 2.82 3.21 3.00 2.62 27.25%
P/EPS -35.51 -1,466.67 -15.54 -113.39 -43.99 -363.16 -4.70 285.51%
EY -2.82 -0.07 -6.43 -0.88 -2.27 -0.28 -21.26 -74.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.10 0.86 0.99 0.99 1.05 1.05 1.26%

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