[MILUX] YoY Cumulative Quarter Result on 30-Nov-2006 [#1]

Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -64.83%
YoY- 55.23%
View:
Show?
Cumulative Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 20,721 29,235 31,198 22,598 14,139 15,287 23,687 -2.20%
PBT 1,493 2,485 3,654 1,392 956 1,122 1,514 -0.23%
Tax -352 -461 -940 -332 -308 -340 -578 -7.92%
NP 1,141 2,024 2,714 1,060 648 782 936 3.35%
-
NP to SH 1,086 2,024 2,731 1,068 688 782 936 2.50%
-
Tax Rate 23.58% 18.55% 25.73% 23.85% 32.22% 30.30% 38.18% -
Total Cost 19,580 27,211 28,484 21,538 13,491 14,505 22,751 -2.46%
-
Net Worth 75,973 68,595 64,034 63,225 59,514 60,955 58,800 4.35%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 75,973 68,595 64,034 63,225 59,514 60,955 58,800 4.35%
NOSH 46,609 42,343 42,406 42,720 42,208 40,102 40,000 2.57%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 5.51% 6.92% 8.70% 4.69% 4.58% 5.12% 3.95% -
ROE 1.43% 2.95% 4.26% 1.69% 1.16% 1.28% 1.59% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 44.46 69.04 73.57 52.90 33.50 38.12 59.22 -4.66%
EPS 2.33 4.78 6.44 2.50 1.63 1.95 2.34 -0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.62 1.51 1.48 1.41 1.52 1.47 1.73%
Adjusted Per Share Value based on latest NOSH - 42,720
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 8.82 12.44 13.27 9.61 6.02 6.50 10.08 -2.19%
EPS 0.46 0.86 1.16 0.45 0.29 0.33 0.40 2.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.2918 0.2724 0.269 0.2532 0.2593 0.2502 4.35%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 1.59 1.01 1.18 1.15 2.08 0.95 0.90 -
P/RPS 3.58 1.46 1.60 2.17 6.21 2.49 1.52 15.33%
P/EPS 68.24 21.13 18.32 46.00 127.61 48.72 38.46 10.01%
EY 1.47 4.73 5.46 2.17 0.78 2.05 2.60 -9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.62 0.78 0.78 1.48 0.63 0.61 8.21%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 28/01/10 19/01/09 31/01/08 26/01/07 27/01/06 27/01/05 29/01/04 -
Price 1.64 1.20 1.26 1.22 3.88 0.90 0.91 -
P/RPS 3.69 1.74 1.71 2.31 11.58 2.36 1.54 15.66%
P/EPS 70.39 25.10 19.57 48.80 238.04 46.15 38.89 10.38%
EY 1.42 3.98 5.11 2.05 0.42 2.17 2.57 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.74 0.83 0.82 2.75 0.59 0.62 8.46%

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