[MILUX] YoY Annualized Quarter Result on 28-Feb-2002 [#2]

Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 161.4%
YoY- -71.04%
View:
Show?
Annualized Quarter Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 58,386 76,574 47,608 43,224 62,834 56,658 49,622 -0.17%
PBT 3,650 5,028 3,988 2,406 8,364 6,800 8,380 0.88%
Tax -1,598 -1,946 -2,142 -618 -2,190 -2,104 0 -100.00%
NP 2,052 3,082 1,846 1,788 6,174 4,696 8,380 1.50%
-
NP to SH 2,052 3,082 1,846 1,788 6,174 4,696 8,380 1.50%
-
Tax Rate 43.78% 38.70% 53.71% 25.69% 26.18% 30.94% 0.00% -
Total Cost 56,334 73,492 45,762 41,436 56,660 51,962 41,242 -0.33%
-
Net Worth 61,319 59,238 58,336 55,360 28,865 47,800 0 -100.00%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 61,319 59,238 58,336 55,360 28,865 47,800 0 -100.00%
NOSH 40,078 40,025 39,956 37,405 20,045 20,000 19,999 -0.73%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 3.51% 4.02% 3.88% 4.14% 9.83% 8.29% 16.89% -
ROE 3.35% 5.20% 3.16% 3.23% 21.39% 9.82% 0.00% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 145.68 191.31 119.15 115.55 313.46 283.29 248.11 0.56%
EPS 5.12 7.70 4.62 4.78 30.80 23.48 41.90 2.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.46 1.48 1.44 2.39 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,461
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 28.48 37.35 23.22 21.08 30.65 27.64 24.21 -0.17%
EPS 1.00 1.50 0.90 0.87 3.01 2.29 4.09 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.289 0.2846 0.2701 0.1408 0.2332 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 1.03 0.93 0.83 1.19 1.25 6.35 0.00 -
P/RPS 0.71 0.49 0.70 1.03 0.40 2.24 0.00 -100.00%
P/EPS 20.12 12.08 17.97 24.90 4.06 27.04 0.00 -100.00%
EY 4.97 8.28 5.57 4.02 24.64 3.70 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.57 0.80 0.87 2.66 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 25/04/05 29/04/04 25/04/03 29/04/02 27/04/01 25/05/00 - -
Price 2.19 0.88 0.79 1.25 1.07 4.90 0.00 -
P/RPS 1.50 0.46 0.66 1.08 0.34 1.73 0.00 -100.00%
P/EPS 42.77 11.43 17.10 26.15 3.47 20.87 0.00 -100.00%
EY 2.34 8.75 5.85 3.82 28.79 4.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.59 0.54 0.84 0.74 2.05 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