[MILUX] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 30.49%
YoY- 41.82%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 68,448 62,078 79,910 79,238 71,244 68,058 58,657 2.60%
PBT -433 -4,280 -89 -502 -117 1,401 -2,049 -22.80%
Tax -2 169 135 -18 -778 -1,158 -168 -52.18%
NP -436 -4,110 46 -521 -896 242 -2,217 -23.72%
-
NP to SH -393 -4,110 46 -521 -896 242 -2,217 -25.03%
-
Tax Rate - - - - - 82.66% - -
Total Cost 68,884 66,189 79,864 79,759 72,140 67,816 60,874 2.07%
-
Net Worth 41,134 39,176 44,617 45,161 47,337 47,881 50,058 -3.21%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 41,134 39,176 44,617 45,161 47,337 47,881 50,058 -3.21%
NOSH 58,764 54,411 54,411 54,411 54,411 54,411 54,411 1.28%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -0.64% -6.62% 0.06% -0.66% -1.26% 0.36% -3.78% -
ROE -0.96% -10.49% 0.10% -1.15% -1.89% 0.51% -4.43% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 116.48 114.09 146.86 145.63 130.94 125.08 107.80 1.29%
EPS -0.67 -7.56 0.08 -0.96 -1.65 0.44 -4.17 -26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.72 0.82 0.83 0.87 0.88 0.92 -4.44%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.12 26.41 34.00 33.71 30.31 28.95 24.95 2.60%
EPS -0.17 -1.75 0.02 -0.22 -0.38 0.10 -0.94 -24.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1667 0.1898 0.1921 0.2014 0.2037 0.213 -3.21%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.20 0.80 0.69 0.83 0.945 0.92 1.27 -
P/RPS 1.89 0.70 0.47 0.57 0.72 0.74 1.18 8.15%
P/EPS -328.68 -10.59 804.52 -86.63 -57.39 206.29 -31.16 48.03%
EY -0.30 -9.44 0.12 -1.15 -1.74 0.48 -3.21 -32.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 1.11 0.84 1.00 1.09 1.05 1.38 14.67%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 25/11/19 26/11/18 22/11/17 24/11/16 25/11/15 25/11/14 -
Price 2.32 0.80 0.68 0.82 0.92 1.03 1.22 -
P/RPS 1.99 0.70 0.46 0.56 0.70 0.82 1.13 9.88%
P/EPS -346.61 -10.59 792.86 -85.58 -55.87 230.95 -29.94 50.34%
EY -0.29 -9.44 0.13 -1.17 -1.79 0.43 -3.34 -33.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 1.11 0.83 0.99 1.06 1.17 1.33 16.39%

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