[MILUX] QoQ TTM Result on 31-Dec-2013

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ-0.0%
YoY- -312.84%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Revenue 48,051 44,924 24,882 26,251 26,251 30,493 30,493 52.23%
PBT -2,917 -4,638 -3,041 -4,702 -4,702 -3,147 -3,147 -6.77%
Tax -213 -533 -363 -347 -347 -93 -93 115.06%
NP -3,130 -5,171 -3,404 -5,049 -5,049 -3,240 -3,240 -3.14%
-
NP to SH -3,130 -5,171 -3,404 -5,049 -5,049 -3,240 -3,240 -3.14%
-
Tax Rate - - - - - - - -
Total Cost 51,181 50,095 28,286 31,300 31,300 33,733 33,733 46.99%
-
Net Worth 50,058 50,602 47,633 46,587 47,975 0 50,432 -0.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Net Worth 50,058 50,602 47,633 46,587 47,975 0 50,432 -0.68%
NOSH 54,411 54,411 54,411 49,560 49,458 49,443 49,443 9.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
NP Margin -6.51% -11.51% -13.68% -19.23% -19.23% -10.63% -10.63% -
ROE -6.25% -10.22% -7.15% -10.84% -10.52% 0.00% -6.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
RPS 88.31 82.56 49.10 52.97 53.08 61.67 61.67 39.34%
EPS -5.75 -9.50 -6.72 -10.19 -10.21 -6.55 -6.55 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.93 0.94 0.94 0.97 0.00 1.02 -9.09%
Adjusted Per Share Value based on latest NOSH - 49,560
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
RPS 20.44 19.11 10.59 11.17 11.17 12.97 12.97 52.24%
EPS -1.33 -2.20 -1.45 -2.15 -2.15 -1.38 -1.38 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.213 0.2153 0.2026 0.1982 0.2041 0.00 0.2146 -0.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 29/11/13 30/09/13 30/08/13 -
Price 1.27 1.27 1.47 1.15 1.18 1.09 1.07 -
P/RPS 1.44 1.54 2.99 2.17 2.22 1.77 1.73 -15.59%
P/EPS -22.08 -13.36 -21.88 -11.29 -11.56 -16.63 -16.33 32.14%
EY -4.53 -7.48 -4.57 -8.86 -8.65 -6.01 -6.12 -24.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.37 1.56 1.22 1.22 0.00 1.05 28.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/11/13 30/09/13 31/08/13 CAGR
Date 25/11/14 26/08/14 - - - - - -
Price 1.22 1.28 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.38 1.55 0.00 0.00 0.00 0.00 0.00 -
P/EPS -21.21 -13.47 0.00 0.00 0.00 0.00 0.00 -
EY -4.72 -7.42 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.38 0.00 0.00 0.00 0.00 0.00 -

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