[MILUX] QoQ TTM Result on 31-Aug-1999

Announcement Date
30-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-1999
Quarter
31-Aug-1999
Profit Trend
QoQ--%
YoY--%
View:
Show?
TTM Result
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Revenue 57,181 41,807 27,532 13,478 0 -100.00%
PBT 5,798 5,798 3,978 2,398 0 -100.00%
Tax 391 -1,037 -488 15 0 -100.00%
NP 6,189 4,761 3,490 2,413 0 -100.00%
-
NP to SH 6,189 4,761 3,490 2,413 0 -100.00%
-
Tax Rate -6.74% 17.89% 12.27% -0.63% - -
Total Cost 50,992 37,046 24,042 11,065 0 -100.00%
-
Net Worth 49,000 47,762 47,550 45,846 0 -100.00%
Dividend
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Div 1,005 1,005 1,005 1,005 - -100.00%
Div Payout % 16.25% 21.12% 28.81% 41.67% - -
Equity
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Net Worth 49,000 47,762 47,550 45,846 0 -100.00%
NOSH 20,000 19,984 20,320 20,108 0 -100.00%
Ratio Analysis
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
NP Margin 10.82% 11.39% 12.68% 17.90% 0.00% -
ROE 12.63% 9.97% 7.34% 5.26% 0.00% -
Per Share
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 285.91 209.20 135.49 67.03 0.00 -100.00%
EPS 30.95 23.82 17.17 12.00 0.00 -100.00%
DPS 5.00 5.03 4.95 5.00 0.00 -100.00%
NAPS 2.45 2.39 2.34 2.28 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,108
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
RPS 27.89 20.39 13.43 6.57 0.00 -100.00%
EPS 3.02 2.32 1.70 1.18 0.00 -100.00%
DPS 0.49 0.49 0.49 0.49 0.00 -100.00%
NAPS 0.239 0.233 0.232 0.2236 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 31/05/00 29/02/00 - - - -
Price 4.80 6.35 0.00 0.00 0.00 -
P/RPS 1.68 3.04 0.00 0.00 0.00 -100.00%
P/EPS 15.51 26.65 0.00 0.00 0.00 -100.00%
EY 6.45 3.75 0.00 0.00 0.00 -100.00%
DY 1.04 0.79 0.00 0.00 0.00 -100.00%
P/NAPS 1.96 2.66 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/00 29/02/00 30/11/99 31/08/99 31/05/99 CAGR
Date 03/07/00 - - - - -
Price 4.38 0.00 0.00 0.00 0.00 -
P/RPS 1.53 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.15 0.00 0.00 0.00 0.00 -100.00%
EY 7.07 0.00 0.00 0.00 0.00 -100.00%
DY 1.14 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.79 0.00 0.00 0.00 0.00 -100.00%

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