[MILUX] QoQ TTM Result on 30-Nov-2011 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 2.46%
YoY- 63.91%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 61,297 64,660 71,850 74,893 79,843 85,476 86,632 -20.51%
PBT -2,707 6,615 7,592 8,187 8,148 -15,477 -15,661 -68.80%
Tax -201 -12,971 -13,155 -13,463 -13,557 -349 -331 -28.18%
NP -2,908 -6,356 -5,563 -5,276 -5,409 -15,826 -15,992 -67.73%
-
NP to SH -2,908 -6,356 -5,563 -5,276 -5,409 -15,826 -15,992 -67.73%
-
Tax Rate - 196.08% 173.27% 164.44% 166.38% - - -
Total Cost 64,205 71,016 77,413 80,169 85,252 101,302 102,624 -26.74%
-
Net Worth 53,714 53,119 54,577 57,333 60,490 59,542 60,067 -7.15%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 53,714 53,119 54,577 57,333 60,490 59,542 60,067 -7.15%
NOSH 53,714 46,595 46,647 47,777 46,176 46,517 46,563 9.94%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -4.74% -9.83% -7.74% -7.04% -6.77% -18.52% -18.46% -
ROE -5.41% -11.97% -10.19% -9.20% -8.94% -26.58% -26.62% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 114.12 138.77 154.03 156.75 172.91 183.75 186.05 -27.70%
EPS -5.41 -13.64 -11.93 -11.04 -11.71 -34.02 -34.34 -70.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.14 1.17 1.20 1.31 1.28 1.29 -15.54%
Adjusted Per Share Value based on latest NOSH - 47,777
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 29.90 31.54 35.05 36.53 38.95 41.70 42.26 -20.51%
EPS -1.42 -3.10 -2.71 -2.57 -2.64 -7.72 -7.80 -67.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.262 0.2591 0.2662 0.2797 0.2951 0.2905 0.293 -7.15%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 1.18 1.28 1.38 1.26 1.30 1.27 1.26 -
P/RPS 1.03 0.92 0.90 0.80 0.75 0.69 0.68 31.72%
P/EPS -21.80 -9.38 -11.57 -11.41 -11.10 -3.73 -3.67 226.22%
EY -4.59 -10.66 -8.64 -8.76 -9.01 -26.79 -27.26 -69.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.12 1.18 1.05 0.99 0.99 0.98 13.11%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/10/12 20/07/12 20/04/12 30/01/12 28/10/11 21/07/11 28/04/11 -
Price 1.08 1.22 1.25 1.32 1.13 1.27 1.28 -
P/RPS 0.95 0.88 0.81 0.84 0.65 0.69 0.69 23.64%
P/EPS -19.95 -8.94 -10.48 -11.95 -9.65 -3.73 -3.73 204.28%
EY -5.01 -11.18 -9.54 -8.37 -10.37 -26.79 -26.83 -67.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.07 1.07 1.10 0.86 0.99 0.99 5.94%

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