[MILUX] YoY Annualized Quarter Result on 28-Feb-2006 [#2]

Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -31.98%
YoY- -8.77%
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 130,356 119,326 88,794 60,016 58,386 76,574 47,608 18.26%
PBT 9,594 7,732 4,760 2,748 3,650 5,028 3,988 15.73%
Tax -2,428 -1,726 -1,190 -1,020 -1,598 -1,946 -2,142 2.10%
NP 7,166 6,006 3,570 1,728 2,052 3,082 1,846 25.33%
-
NP to SH 7,166 6,128 3,540 1,872 2,052 3,082 1,846 25.33%
-
Tax Rate 25.31% 22.32% 25.00% 37.12% 43.78% 38.70% 53.71% -
Total Cost 123,190 113,320 85,224 58,288 56,334 73,492 45,762 17.92%
-
Net Worth 70,304 64,416 61,802 61,835 61,319 59,238 58,336 3.15%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 70,304 64,416 61,802 61,835 61,319 59,238 58,336 3.15%
NOSH 42,352 42,378 42,042 42,352 40,078 40,025 39,956 0.97%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 5.50% 5.03% 4.02% 2.88% 3.51% 4.02% 3.88% -
ROE 10.19% 9.51% 5.73% 3.03% 3.35% 5.20% 3.16% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 307.79 281.57 211.20 141.70 145.68 191.31 119.15 17.11%
EPS 16.92 14.46 8.42 4.42 5.12 7.70 4.62 24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.52 1.47 1.46 1.53 1.48 1.46 2.16%
Adjusted Per Share Value based on latest NOSH - 42,033
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 63.59 58.21 43.31 29.28 28.48 37.35 23.22 18.26%
EPS 3.50 2.99 1.73 0.91 1.00 1.50 0.90 25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3429 0.3142 0.3015 0.3016 0.2991 0.289 0.2846 3.15%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 1.10 1.18 1.30 2.27 1.03 0.93 0.83 -
P/RPS 0.36 0.42 0.62 1.60 0.71 0.49 0.70 -10.48%
P/EPS 6.50 8.16 15.44 51.36 20.12 12.08 17.97 -15.57%
EY 15.38 12.25 6.48 1.95 4.97 8.28 5.57 18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.78 0.88 1.55 0.67 0.63 0.57 2.47%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 23/04/09 30/04/08 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 -
Price 1.15 1.31 1.40 1.70 2.19 0.88 0.79 -
P/RPS 0.37 0.47 0.66 1.20 1.50 0.46 0.66 -9.18%
P/EPS 6.80 9.06 16.63 38.46 42.77 11.43 17.10 -14.23%
EY 14.71 11.04 6.01 2.60 2.34 8.75 5.85 16.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.95 1.16 1.43 0.59 0.54 4.16%

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