[MILUX] QoQ TTM Result on 31-Aug-2012 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 54.25%
YoY- 46.24%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 31,409 29,425 62,414 61,297 64,660 71,850 74,893 -50.12%
PBT -963 -1,095 -4,045 -2,707 6,615 7,592 8,187 -
Tax -111 -128 267 -201 -12,971 -13,155 -13,463 -97.85%
NP -1,074 -1,223 -3,778 -2,908 -6,356 -5,563 -5,276 -72.03%
-
NP to SH -1,074 -1,223 -3,778 -2,908 -6,356 -5,563 -5,276 -72.03%
-
Tax Rate - - - - 196.08% 173.27% 164.44% -
Total Cost 32,483 30,648 66,192 64,205 71,016 77,413 80,169 -51.47%
-
Net Worth 53,807 56,441 54,955 53,714 53,119 54,577 57,333 -4.95%
Dividend
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 53,807 56,441 54,955 53,714 53,119 54,577 57,333 -4.95%
NOSH 49,364 49,509 49,509 53,714 46,595 46,647 47,777 2.65%
Ratio Analysis
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -3.42% -4.16% -6.05% -4.74% -9.83% -7.74% -7.04% -
ROE -2.00% -2.17% -6.87% -5.41% -11.97% -10.19% -9.20% -
Per Share
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 63.63 59.43 126.06 114.12 138.77 154.03 156.75 -51.40%
EPS -2.18 -2.47 -7.63 -5.41 -13.64 -11.93 -11.04 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.14 1.11 1.00 1.14 1.17 1.20 -7.40%
Adjusted Per Share Value based on latest NOSH - 53,714
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 15.32 14.35 30.45 29.90 31.54 35.05 36.53 -50.12%
EPS -0.52 -0.60 -1.84 -1.42 -3.10 -2.71 -2.57 -72.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2625 0.2753 0.2681 0.262 0.2591 0.2662 0.2797 -4.95%
Price Multiplier on Financial Quarter End Date
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 28/02/13 31/12/12 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 1.02 1.02 1.08 1.18 1.28 1.38 1.26 -
P/RPS 1.60 1.72 0.86 1.03 0.92 0.90 0.80 74.16%
P/EPS -46.88 -41.29 -14.15 -21.80 -9.38 -11.57 -11.41 209.90%
EY -2.13 -2.42 -7.07 -4.59 -10.66 -8.64 -8.76 -67.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.97 1.18 1.12 1.18 1.05 -8.47%
Price Multiplier on Announcement Date
28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date - - 25/01/13 30/10/12 20/07/12 20/04/12 30/01/12 -
Price 0.00 0.00 1.02 1.08 1.22 1.25 1.32 -
P/RPS 0.00 0.00 0.81 0.95 0.88 0.81 0.84 -
P/EPS 0.00 0.00 -13.37 -19.95 -8.94 -10.48 -11.95 -
EY 0.00 0.00 -7.48 -5.01 -11.18 -9.54 -8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.92 1.08 1.07 1.07 1.10 -

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