[MILUX] QoQ TTM Result on 30-Nov-2010 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -9.45%
YoY- -456.35%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 79,843 85,476 86,632 89,449 88,857 88,805 89,074 -7.01%
PBT 8,148 -15,477 -15,661 -14,163 -12,686 2,418 3,982 60.96%
Tax -13,557 -349 -331 -401 -561 -1,109 -1,310 372.87%
NP -5,409 -15,826 -15,992 -14,564 -13,247 1,309 2,672 -
-
NP to SH -5,409 -15,826 -15,992 -14,621 -13,359 1,197 2,560 -
-
Tax Rate 166.38% - - - - 45.86% 32.90% -
Total Cost 85,252 101,302 102,624 104,013 102,104 87,496 86,402 -0.88%
-
Net Worth 60,490 59,542 60,067 61,136 61,535 75,710 86,933 -21.42%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 60,490 59,542 60,067 61,136 61,535 75,710 86,933 -21.42%
NOSH 46,176 46,517 46,563 46,315 46,617 46,734 53,333 -9.13%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin -6.77% -18.52% -18.46% -16.28% -14.91% 1.47% 3.00% -
ROE -8.94% -26.58% -26.62% -23.92% -21.71% 1.58% 2.94% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 172.91 183.75 186.05 193.13 190.61 190.02 167.01 2.33%
EPS -11.71 -34.02 -34.34 -31.57 -28.66 2.56 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.29 1.32 1.32 1.62 1.63 -13.52%
Adjusted Per Share Value based on latest NOSH - 46,315
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 33.97 36.36 36.86 38.05 37.80 37.78 37.89 -7.00%
EPS -2.30 -6.73 -6.80 -6.22 -5.68 0.51 1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2573 0.2533 0.2555 0.2601 0.2618 0.3221 0.3698 -21.42%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.30 1.27 1.26 1.44 1.44 1.44 1.52 -
P/RPS 0.75 0.69 0.68 0.75 0.76 0.76 0.91 -12.06%
P/EPS -11.10 -3.73 -3.67 -4.56 -5.03 56.22 31.67 -
EY -9.01 -26.79 -27.26 -21.92 -19.90 1.78 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 0.98 1.09 1.09 0.89 0.93 4.24%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 28/10/11 21/07/11 28/04/11 25/01/11 29/10/10 19/07/10 28/04/10 -
Price 1.13 1.27 1.28 1.38 1.39 1.43 1.49 -
P/RPS 0.65 0.69 0.69 0.71 0.73 0.75 0.89 -18.85%
P/EPS -9.65 -3.73 -3.73 -4.37 -4.85 55.83 31.04 -
EY -10.37 -26.79 -26.83 -22.88 -20.62 1.79 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 0.99 1.05 1.05 0.88 0.91 -3.68%

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