[MILUX] QoQ TTM Result on 31-Dec-2012

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012
Profit Trend
QoQ- 67.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
Revenue 31,953 15,707 31,409 29,425 62,414 61,297 64,660 -50.58%
PBT -2,032 -1,191 -963 -1,095 -4,045 -2,707 6,615 -130.71%
Tax 25 26 -111 -128 267 -201 -12,971 -100.19%
NP -2,007 -1,165 -1,074 -1,223 -3,778 -2,908 -6,356 -68.42%
-
NP to SH -2,007 -1,165 -1,074 -1,223 -3,778 -2,908 -6,356 -68.42%
-
Tax Rate - - - - - - 196.08% -
Total Cost 33,960 16,872 32,483 30,648 66,192 64,205 71,016 -52.17%
-
Net Worth 52,996 0 53,807 56,441 54,955 53,714 53,119 -0.23%
Dividend
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 52,996 0 53,807 56,441 54,955 53,714 53,119 -0.23%
NOSH 49,529 49,364 49,364 49,509 49,509 53,714 46,595 6.29%
Ratio Analysis
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
NP Margin -6.28% -7.42% -3.42% -4.16% -6.05% -4.74% -9.83% -
ROE -3.79% 0.00% -2.00% -2.17% -6.87% -5.41% -11.97% -
Per Share
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
RPS 64.51 31.82 63.63 59.43 126.06 114.12 138.77 -53.51%
EPS -4.05 -2.36 -2.18 -2.47 -7.63 -5.41 -13.64 -70.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.00 1.09 1.14 1.11 1.00 1.14 -6.14%
Adjusted Per Share Value based on latest NOSH - 49,509
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
RPS 15.59 7.66 15.32 14.35 30.45 29.90 31.54 -50.57%
EPS -0.98 -0.57 -0.52 -0.60 -1.84 -1.42 -3.10 -68.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2585 0.00 0.2625 0.2753 0.2681 0.262 0.2591 -0.23%
Price Multiplier on Financial Quarter End Date
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
Date 31/05/13 29/03/13 28/02/13 31/12/12 30/11/12 30/08/12 31/05/12 -
Price 1.05 1.00 1.02 1.02 1.08 1.18 1.28 -
P/RPS 1.63 3.14 1.60 1.72 0.86 1.03 0.92 77.17%
P/EPS -25.91 -42.37 -46.88 -41.29 -14.15 -21.80 -9.38 176.22%
EY -3.86 -2.36 -2.13 -2.42 -7.07 -4.59 -10.66 -63.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.94 0.89 0.97 1.18 1.12 -12.50%
Price Multiplier on Announcement Date
31/05/13 31/03/13 28/02/13 31/12/12 30/11/12 31/08/12 31/05/12 CAGR
Date - - - - 25/01/13 30/10/12 20/07/12 -
Price 0.00 0.00 0.00 0.00 1.02 1.08 1.22 -
P/RPS 0.00 0.00 0.00 0.00 0.81 0.95 0.88 -
P/EPS 0.00 0.00 0.00 0.00 -13.37 -19.95 -8.94 -
EY 0.00 0.00 0.00 0.00 -7.48 -5.01 -11.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.92 1.08 1.07 -

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