[MILUX] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
22-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 55.58%
YoY- 35.3%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 43,672 60,536 83,208 53,920 62,212 73,320 74,636 -8.54%
PBT -5,564 968 6,348 -1,836 -4,036 -3,176 -2,936 11.23%
Tax -48 -16 4 -4 1,192 36 -124 -14.62%
NP -5,612 952 6,352 -1,840 -2,844 -3,140 -3,060 10.63%
-
NP to SH -5,612 952 6,356 -1,840 -2,844 -3,140 -3,060 10.63%
-
Tax Rate - 1.65% -0.06% - - - - -
Total Cost 49,284 59,584 76,856 55,760 65,056 76,460 77,696 -7.30%
-
Net Worth 44,660 42,310 11,909 41,134 41,896 43,529 44,617 0.01%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 44,660 42,310 11,909 41,134 41,896 43,529 44,617 0.01%
NOSH 235,056 235,056 235,056 58,764 54,411 54,411 54,411 27.60%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -12.85% 1.57% 7.63% -3.41% -4.57% -4.28% -4.10% -
ROE -12.57% 2.25% 53.37% -4.47% -6.79% -7.21% -6.86% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 18.58 25.75 111.79 91.76 114.34 134.75 137.17 -28.32%
EPS -2.40 0.40 8.52 -3.12 -5.24 -5.76 -5.64 -13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.16 0.70 0.77 0.80 0.82 -21.62%
Adjusted Per Share Value based on latest NOSH - 58,764
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.30 29.53 40.59 26.30 30.35 35.77 36.41 -8.54%
EPS -2.74 0.46 3.10 -0.90 -1.39 -1.53 -1.49 10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.2064 0.0581 0.2007 0.2044 0.2123 0.2176 0.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.64 0.885 0.52 0.85 0.73 0.755 0.85 -
P/RPS 3.44 3.44 0.47 0.93 0.64 0.56 0.62 33.03%
P/EPS -26.81 218.51 6.09 -27.15 -13.97 -13.08 -15.11 10.02%
EY -3.73 0.46 16.42 -3.68 -7.16 -7.64 -6.62 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 4.92 3.25 1.21 0.95 0.94 1.04 21.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 20/05/21 22/06/20 23/05/19 22/05/18 24/05/17 -
Price 0.61 0.96 0.77 1.28 0.80 0.80 0.90 -
P/RPS 3.28 3.73 0.69 1.39 0.70 0.59 0.66 30.61%
P/EPS -25.55 237.03 9.02 -40.88 -15.31 -13.86 -16.00 8.10%
EY -3.91 0.42 11.09 -2.45 -6.53 -7.21 -6.25 -7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 5.33 4.81 1.83 1.04 1.00 1.10 19.53%

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