[MILUX] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -22.93%
YoY- 1629.49%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 48,856 64,248 62,034 68,448 62,078 79,910 79,238 -7.74%
PBT -4,780 7,714 6,278 -433 -4,280 -89 -502 45.56%
Tax -153 -1,074 -266 -2 169 135 -18 42.83%
NP -4,933 6,640 6,012 -436 -4,110 46 -521 45.42%
-
NP to SH -4,933 6,640 6,016 -393 -4,110 46 -521 45.42%
-
Tax Rate - 13.92% 4.24% - - - - -
Total Cost 53,789 57,608 56,022 68,884 66,189 79,864 79,759 -6.35%
-
Net Worth 42,310 47,011 42,310 41,134 39,176 44,617 45,161 -1.08%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 42,310 47,011 42,310 41,134 39,176 44,617 45,161 -1.08%
NOSH 235,056 235,056 235,056 58,764 54,411 54,411 54,411 27.60%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.10% 10.33% 9.69% -0.64% -6.62% 0.06% -0.66% -
ROE -11.66% 14.12% 14.22% -0.96% -10.49% 0.10% -1.15% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.78 27.33 26.39 116.48 114.09 146.86 145.63 -27.70%
EPS -2.09 2.83 3.31 -0.67 -7.56 0.08 -0.96 13.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.18 0.70 0.72 0.82 0.83 -22.47%
Adjusted Per Share Value based on latest NOSH - 235,056
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 20.78 27.33 26.39 29.12 26.41 34.00 33.71 -7.74%
EPS -2.09 2.83 3.31 -0.17 -1.75 0.02 -0.22 45.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.18 0.175 0.1667 0.1898 0.1921 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.53 0.745 0.65 2.20 0.80 0.69 0.83 -
P/RPS 2.55 2.73 2.46 1.89 0.70 0.47 0.57 28.34%
P/EPS -25.25 26.37 25.40 -328.68 -10.59 804.52 -86.63 -18.56%
EY -3.96 3.79 3.94 -0.30 -9.44 0.12 -1.15 22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 3.73 3.61 3.14 1.11 0.84 1.00 19.68%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 30/11/22 25/11/21 27/11/20 25/11/19 26/11/18 22/11/17 -
Price 0.565 0.72 1.37 2.32 0.80 0.68 0.82 -
P/RPS 2.72 2.63 5.19 1.99 0.70 0.46 0.56 30.12%
P/EPS -26.92 25.49 53.53 -346.61 -10.59 792.86 -85.58 -17.52%
EY -3.71 3.92 1.87 -0.29 -9.44 0.13 -1.17 21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.60 7.61 3.31 1.11 0.83 0.99 21.20%

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