[MILUX] YoY Annualized Quarter Result on 31-May-2012 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -18.65%
YoY- -46.15%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 68,058 58,657 65,910 60,793 81,037 85,545 116,688 -8.15%
PBT 1,401 -2,049 -4,016 -3,913 -1,869 1,852 7,774 -23.69%
Tax -1,158 -168 -6 -85 -866 -1,149 -2,096 -8.93%
NP 242 -2,217 -4,022 -3,998 -2,736 702 5,678 -39.22%
-
NP to SH 242 -2,217 -4,022 -3,998 -2,736 626 5,678 -39.22%
-
Tax Rate 82.66% - - - - 62.04% 26.96% -
Total Cost 67,816 60,874 69,933 64,791 83,773 84,842 111,009 -7.48%
-
Net Worth 47,881 50,058 52,921 53,170 59,694 75,386 69,500 -5.71%
Dividend
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 47,881 50,058 52,921 53,170 59,694 75,386 69,500 -5.71%
NOSH 54,411 54,411 49,459 46,640 46,636 46,534 42,378 4.02%
Ratio Analysis
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.36% -3.78% -6.10% -6.58% -3.38% 0.82% 4.87% -
ROE 0.51% -4.43% -7.60% -7.52% -4.58% 0.83% 8.17% -
Per Share
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 125.08 107.80 133.26 130.34 173.76 183.83 275.35 -11.70%
EPS 0.44 -4.17 -8.13 -8.57 -5.87 1.35 13.40 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 1.07 1.14 1.28 1.62 1.64 -9.35%
Adjusted Per Share Value based on latest NOSH - 46,595
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 33.20 28.61 32.15 29.66 39.53 41.73 56.92 -8.15%
EPS 0.12 -1.08 -1.96 -1.95 -1.33 0.31 2.77 -39.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2336 0.2442 0.2582 0.2594 0.2912 0.3677 0.339 -5.70%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.92 1.27 1.05 1.28 1.27 1.44 1.26 -
P/RPS 0.74 1.18 0.79 0.98 0.73 0.78 0.46 7.79%
P/EPS 206.29 -31.16 -12.91 -14.93 -21.65 106.93 9.40 62.80%
EY 0.48 -3.21 -7.75 -6.70 -4.62 0.94 10.63 -38.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.38 0.98 1.12 0.99 0.89 0.77 5.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 25/11/15 25/11/14 24/07/13 20/07/12 21/07/11 19/07/10 28/07/09 -
Price 1.03 1.22 1.08 1.22 1.27 1.43 1.38 -
P/RPS 0.82 1.13 0.81 0.94 0.73 0.78 0.50 8.11%
P/EPS 230.95 -29.94 -13.28 -14.23 -21.65 106.19 10.30 63.35%
EY 0.43 -3.34 -7.53 -7.03 -4.62 0.94 9.71 -38.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.01 1.07 0.99 0.88 0.84 5.36%

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