[MILUX] YoY Cumulative Quarter Result on 28-Feb-2011 [#2]

Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- -769.89%
YoY- -232.32%
View:
Show?
Cumulative Result
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 28,862 33,187 31,872 39,865 42,090 65,178 59,663 -10.82%
PBT -862 -2,171 -1,612 -1,056 1,919 4,797 3,866 -
Tax -191 -4 -73 -475 -705 -1,214 -863 -21.17%
NP -1,053 -2,175 -1,685 -1,531 1,214 3,583 3,003 -
-
NP to SH -1,053 -2,175 -1,685 -1,531 1,157 3,583 3,064 -
-
Tax Rate - - - - 36.74% 25.31% 22.32% -
Total Cost 29,915 35,362 33,557 41,396 40,876 61,595 56,660 -9.58%
-
Net Worth 50,602 53,880 54,610 60,213 76,044 70,304 64,416 -3.73%
Dividend
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 50,602 53,880 54,610 60,213 76,044 70,304 64,416 -3.73%
NOSH 54,411 49,431 46,675 46,676 46,653 42,352 42,378 4.02%
Ratio Analysis
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin -3.65% -6.55% -5.29% -3.84% 2.88% 5.50% 5.03% -
ROE -2.08% -4.04% -3.09% -2.54% 1.52% 5.10% 4.76% -
Per Share
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 53.04 67.14 68.28 85.41 90.22 153.90 140.78 -14.27%
EPS -2.00 -4.40 -3.61 -3.28 2.48 8.46 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.09 1.17 1.29 1.63 1.66 1.52 -7.45%
Adjusted Per Share Value based on latest NOSH - 46,563
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 14.08 16.19 15.55 19.45 20.53 31.79 29.10 -10.82%
EPS -0.51 -1.06 -0.82 -0.75 0.56 1.75 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2468 0.2628 0.2664 0.2937 0.371 0.3429 0.3142 -3.73%
Price Multiplier on Financial Quarter End Date
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 30/06/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.27 1.02 1.38 1.26 1.52 1.10 1.18 -
P/RPS 2.39 1.52 2.02 1.48 1.68 0.71 0.84 17.94%
P/EPS -65.62 -23.18 -38.23 -38.41 61.29 13.00 16.32 -
EY -1.52 -4.31 -2.62 -2.60 1.63 7.69 6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.94 1.18 0.98 0.93 0.66 0.78 9.29%
Price Multiplier on Announcement Date
30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 26/08/14 25/04/13 20/04/12 28/04/11 28/04/10 23/04/09 30/04/08 -
Price 1.28 1.04 1.25 1.28 1.49 1.15 1.31 -
P/RPS 2.41 1.55 1.83 1.50 1.65 0.75 0.93 16.21%
P/EPS -66.14 -23.64 -34.63 -39.02 60.08 13.59 18.12 -
EY -1.51 -4.23 -2.89 -2.56 1.66 7.36 5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.95 1.07 0.99 0.91 0.69 0.86 7.74%

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