[MILUX] YoY Annualized Quarter Result on 28-Feb-2009 [#2]

Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -11.49%
YoY- 16.94%
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 63,744 79,730 84,180 130,356 119,326 88,794 60,016 1.00%
PBT -3,224 -2,112 3,838 9,594 7,732 4,760 2,748 -
Tax -146 -950 -1,410 -2,428 -1,726 -1,190 -1,020 -27.65%
NP -3,370 -3,062 2,428 7,166 6,006 3,570 1,728 -
-
NP to SH -3,370 -3,062 2,314 7,166 6,128 3,540 1,872 -
-
Tax Rate - - 36.74% 25.31% 22.32% 25.00% 37.12% -
Total Cost 67,114 82,792 81,752 123,190 113,320 85,224 58,288 2.37%
-
Net Worth 54,610 60,213 76,044 70,304 64,416 61,802 61,835 -2.04%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 54,610 60,213 76,044 70,304 64,416 61,802 61,835 -2.04%
NOSH 46,675 46,676 46,653 42,352 42,378 42,042 42,352 1.63%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -5.29% -3.84% 2.88% 5.50% 5.03% 4.02% 2.88% -
ROE -6.17% -5.09% 3.04% 10.19% 9.51% 5.73% 3.03% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 136.57 170.81 180.44 307.79 281.57 211.20 141.70 -0.61%
EPS -7.22 -6.56 4.96 16.92 14.46 8.42 4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.29 1.63 1.66 1.52 1.47 1.46 -3.62%
Adjusted Per Share Value based on latest NOSH - 42,364
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 31.09 38.89 41.06 63.59 58.21 43.31 29.28 1.00%
EPS -1.64 -1.49 1.13 3.50 2.99 1.73 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2664 0.2937 0.371 0.3429 0.3142 0.3015 0.3016 -2.04%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.38 1.26 1.52 1.10 1.18 1.30 2.27 -
P/RPS 1.01 0.74 0.84 0.36 0.42 0.62 1.60 -7.37%
P/EPS -19.11 -19.21 30.65 6.50 8.16 15.44 51.36 -
EY -5.23 -5.21 3.26 15.38 12.25 6.48 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.98 0.93 0.66 0.78 0.88 1.55 -4.43%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 20/04/12 28/04/11 28/04/10 23/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.25 1.28 1.49 1.15 1.31 1.40 1.70 -
P/RPS 0.92 0.75 0.83 0.37 0.47 0.66 1.20 -4.32%
P/EPS -17.31 -19.51 30.04 6.80 9.06 16.63 38.46 -
EY -5.78 -5.13 3.33 14.71 11.04 6.01 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.99 0.91 0.69 0.86 0.95 1.16 -1.33%

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