[MILUX] QoQ TTM Result on 28-Feb-2010 [#2]

Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -37.61%
YoY- -66.26%
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 89,449 88,857 88,805 89,074 103,648 112,162 117,358 -16.54%
PBT -14,163 -12,686 2,418 3,982 5,868 6,860 8,248 -
Tax -401 -561 -1,109 -1,310 -1,710 -1,819 -2,042 -66.18%
NP -14,564 -13,247 1,309 2,672 4,158 5,041 6,206 -
-
NP to SH -14,621 -13,359 1,197 2,560 4,103 5,041 6,124 -
-
Tax Rate - - 45.86% 32.90% 29.14% 26.52% 24.76% -
Total Cost 104,013 102,104 87,496 86,402 99,490 107,121 111,152 -4.32%
-
Net Worth 61,136 61,535 75,710 86,933 75,973 70,168 69,289 -7.99%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - 1,269 -
Div Payout % - - - - - - 20.74% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 61,136 61,535 75,710 86,933 75,973 70,168 69,289 -7.99%
NOSH 46,315 46,617 46,734 53,333 46,609 42,270 42,249 6.31%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin -16.28% -14.91% 1.47% 3.00% 4.01% 4.49% 5.29% -
ROE -23.92% -21.71% 1.58% 2.94% 5.40% 7.18% 8.84% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 193.13 190.61 190.02 167.01 222.38 265.34 277.77 -21.49%
EPS -31.57 -28.66 2.56 4.80 8.80 11.93 14.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.32 1.32 1.62 1.63 1.63 1.66 1.64 -13.46%
Adjusted Per Share Value based on latest NOSH - 53,333
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 43.63 43.34 43.32 43.45 50.56 54.71 57.25 -16.55%
EPS -7.13 -6.52 0.58 1.25 2.00 2.46 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.62 -
NAPS 0.2982 0.3002 0.3693 0.4241 0.3706 0.3423 0.338 -8.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.44 1.44 1.44 1.52 1.59 1.26 1.26 -
P/RPS 0.75 0.76 0.76 0.91 0.72 0.47 0.45 40.52%
P/EPS -4.56 -5.03 56.22 31.67 18.06 10.57 8.69 -
EY -21.92 -19.90 1.78 3.16 5.54 9.46 11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
P/NAPS 1.09 1.09 0.89 0.93 0.98 0.76 0.77 26.04%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 29/10/10 19/07/10 28/04/10 28/01/10 28/10/09 28/07/09 -
Price 1.38 1.39 1.43 1.49 1.64 1.40 1.38 -
P/RPS 0.71 0.73 0.75 0.89 0.74 0.53 0.50 26.30%
P/EPS -4.37 -4.85 55.83 31.04 18.63 11.74 9.52 -
EY -22.88 -20.62 1.79 3.22 5.37 8.52 10.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.17 -
P/NAPS 1.05 1.05 0.88 0.91 1.01 0.84 0.84 16.02%

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