[MILUX] YoY Annualized Quarter Result on 31-Dec-2014

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -76.74%
YoY- 58.89%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
Revenue 57,012 64,872 79,742 0 0 0 69,920 -9.32%
PBT -3,576 -6,612 -9,094 0 0 0 -3,920 -4.30%
Tax -343 -301 -439 0 0 0 -120 65.48%
NP -3,919 -6,913 -9,533 0 0 0 -4,040 -1.44%
-
NP to SH -3,919 -6,913 -9,533 0 0 0 -4,040 -1.44%
-
Tax Rate - - - - - - - -
Total Cost 60,931 71,785 89,275 0 0 0 73,960 -8.87%
-
Net Worth 47,881 47,970 46,502 0 0 0 54,955 -6.39%
Dividend
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
Net Worth 47,881 47,970 46,502 0 0 0 54,955 -6.39%
NOSH 54,411 49,454 49,470 49,431 49,459 49,452 49,509 4.63%
Ratio Analysis
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
NP Margin -6.87% -10.66% -11.95% 0.00% 0.00% 0.00% -5.78% -
ROE -8.18% -14.41% -20.50% 0.00% 0.00% 0.00% -7.35% -
Per Share
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
RPS 104.78 131.18 161.19 0.00 0.00 0.00 141.22 -13.33%
EPS -7.33 -13.98 -19.27 0.00 0.00 0.00 -8.16 -5.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.97 0.94 0.00 0.00 0.00 1.11 -10.53%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
RPS 24.25 27.60 33.92 0.00 0.00 0.00 29.75 -9.33%
EPS -1.67 -2.94 -4.06 0.00 0.00 0.00 -1.72 -1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.2041 0.1978 0.00 0.00 0.00 0.2338 -6.39%
Price Multiplier on Financial Quarter End Date
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
Date 31/12/14 29/11/13 31/12/13 29/03/13 28/06/13 30/09/13 30/11/12 -
Price 1.13 1.18 1.15 1.00 1.03 1.09 1.08 -
P/RPS 1.08 0.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS -15.69 -8.44 0.00 0.00 0.00 0.00 0.00 -
EY -6.37 -11.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.22 1.22 0.00 0.00 0.00 1.08 8.49%
Price Multiplier on Announcement Date
31/12/14 30/11/13 31/12/13 31/03/13 30/06/13 30/09/13 30/11/12 CAGR
Date 25/02/15 24/01/14 26/02/14 - - - 25/01/13 -
Price 1.01 1.10 1.20 0.00 0.00 0.00 1.02 -
P/RPS 0.96 0.84 0.00 0.00 0.00 0.00 0.00 -
P/EPS -14.02 -7.87 0.00 0.00 0.00 0.00 0.00 -
EY -7.13 -12.71 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.13 1.28 0.00 0.00 0.00 1.02 5.92%

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