[MILUX] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 51.26%
YoY- -90.78%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 25,380 23,377 33,732 32,623 27,761 31,553 38,756 -6.80%
PBT -601 -2,692 370 4,020 -1,181 -1,636 -157 25.04%
Tax -41 -37 -10 -120 -1 61 121 -
NP -642 -2,729 360 3,900 -1,182 -1,575 -36 61.56%
-
NP to SH -642 -2,729 360 3,903 -1,182 -1,575 -36 61.56%
-
Tax Rate - - 2.70% 2.99% - - - -
Total Cost 26,022 26,106 33,372 28,723 28,943 33,128 38,792 -6.43%
-
Net Worth 39,959 42,310 42,310 39,959 40,547 40,808 44,073 -1.61%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 39,959 42,310 42,310 39,959 40,547 40,808 44,073 -1.61%
NOSH 235,056 235,056 235,056 235,056 58,764 54,411 54,411 27.59%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.53% -11.67% 1.07% 11.95% -4.26% -4.99% -0.09% -
ROE -1.61% -6.45% 0.85% 9.77% -2.92% -3.86% -0.08% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.80 9.95 14.35 13.88 47.24 57.99 71.23 -26.95%
EPS -0.27 -1.16 0.15 2.51 -2.01 -2.89 -0.07 25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.17 0.69 0.75 0.81 -22.89%
Adjusted Per Share Value based on latest NOSH - 235,056
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.80 9.95 14.35 13.88 11.81 13.42 16.49 -6.80%
EPS -0.27 -1.16 0.15 2.51 -0.50 -0.67 -0.02 54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.17 0.1725 0.1736 0.1875 -1.61%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.515 0.595 0.895 0.645 1.50 0.785 0.86 -
P/RPS 4.77 5.98 6.24 4.65 3.18 1.35 1.21 25.66%
P/EPS -188.56 -51.25 584.38 38.84 -74.57 -27.12 -1,299.83 -27.49%
EY -0.53 -1.95 0.17 2.57 -1.34 -3.69 -0.08 37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 3.31 4.97 3.79 2.17 1.05 1.06 19.11%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 30/08/23 25/08/22 26/08/21 21/08/20 22/08/19 21/08/18 -
Price 0.53 0.57 0.82 0.735 2.17 0.80 0.69 -
P/RPS 4.91 5.73 5.71 5.30 4.59 1.38 0.97 31.00%
P/EPS -194.05 -49.10 535.41 44.27 -107.88 -27.64 -1,042.88 -24.42%
EY -0.52 -2.04 0.19 2.26 -0.93 -3.62 -0.10 31.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.17 4.56 4.32 3.14 1.07 0.85 24.17%

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