[MILUX] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -305.49%
YoY- 86.19%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 64,194 57,417 63,085 68,185 77,857 80,317 72,995 -8.23%
PBT 2,439 4,744 6,089 24 191 -2,964 -5,010 -
Tax -103 -218 -213 -214 -135 -14 -16 247.23%
NP 2,336 4,526 5,876 -190 56 -2,978 -5,026 -
-
NP to SH 2,336 4,528 5,879 -187 91 -2,945 -4,994 -
-
Tax Rate 4.22% 4.60% 3.50% 891.67% 70.68% - - -
Total Cost 61,858 52,891 57,209 68,375 77,801 83,295 78,021 -14.37%
-
Net Worth 42,310 42,310 42,310 42,310 39,959 11,909 37,021 9.33%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 42,310 42,310 42,310 42,310 39,959 11,909 37,021 9.33%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 58,764 152.62%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.64% 7.88% 9.31% -0.28% 0.07% -3.71% -6.89% -
ROE 5.52% 10.70% 13.89% -0.44% 0.23% -24.73% -13.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.31 24.43 26.84 29.01 33.12 107.90 124.22 -63.67%
EPS 0.99 1.93 2.50 -0.08 0.04 -3.96 -8.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.17 0.16 0.63 -56.71%
Adjusted Per Share Value based on latest NOSH - 235,056
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.31 28.01 30.77 33.26 37.98 39.18 35.61 -8.24%
EPS 1.14 2.21 2.87 -0.09 0.04 -1.44 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2064 0.2064 0.2064 0.2064 0.1949 0.0581 0.1806 9.33%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.895 0.885 0.96 0.65 0.645 0.52 2.28 -
P/RPS 3.28 3.62 3.58 2.24 1.95 0.48 1.84 47.17%
P/EPS 90.06 45.94 38.38 -817.04 1,666.06 -13.14 -26.83 -
EY 1.11 2.18 2.61 -0.12 0.06 -7.61 -3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 4.92 5.33 3.61 3.79 3.25 3.62 23.59%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 20/05/21 24/02/21 -
Price 0.82 0.96 0.69 1.37 0.735 0.77 2.36 -
P/RPS 3.00 3.93 2.57 4.72 2.22 0.71 1.90 35.70%
P/EPS 82.51 49.84 27.59 -1,722.07 1,898.54 -19.46 -27.77 -
EY 1.21 2.01 3.62 -0.06 0.05 -5.14 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.56 5.33 3.83 7.61 4.32 4.81 3.75 13.96%

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