[MILUX] YoY Cumulative Quarter Result on 30-Nov-2011 [#1]

Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 99.21%
YoY- 75.57%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 16,484 18,041 12,878 16,363 21,313 20,721 29,235 -7.51%
PBT -344 90 -645 55 16 1,493 2,485 -
Tax -151 -429 -108 -98 -192 -352 -461 -14.11%
NP -495 -339 -753 -43 -176 1,141 2,024 -
-
NP to SH -495 -339 -753 -43 -176 1,086 2,024 -
-
Tax Rate - 476.67% - 178.18% 1,200.00% 23.58% 18.55% -
Total Cost 16,979 18,380 13,631 16,406 21,489 19,580 27,211 -6.22%
-
Net Worth 47,337 47,337 47,633 57,333 61,136 75,973 68,595 -4.92%
Dividend
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 47,337 47,337 47,633 57,333 61,136 75,973 68,595 -4.92%
NOSH 54,411 54,411 54,411 47,777 46,315 46,609 42,343 3.47%
Ratio Analysis
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin -3.00% -1.88% -5.85% -0.26% -0.83% 5.51% 6.92% -
ROE -1.05% -0.72% -1.58% -0.08% -0.29% 1.43% 2.95% -
Per Share
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 30.30 33.16 25.41 34.25 46.02 44.46 69.04 -10.61%
EPS -0.91 -0.62 -1.49 -0.09 -0.38 2.33 4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 0.94 1.20 1.32 1.63 1.62 -8.12%
Adjusted Per Share Value based on latest NOSH - 47,777
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 7.01 7.68 5.48 6.96 9.07 8.82 12.44 -7.51%
EPS -0.21 -0.14 -0.32 -0.02 -0.07 0.46 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2014 0.2014 0.2026 0.2439 0.2601 0.3232 0.2918 -4.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.91 0.96 1.47 1.26 1.44 1.59 1.01 -
P/RPS 3.00 2.90 5.78 3.68 3.13 3.58 1.46 10.31%
P/EPS -100.03 -154.09 -98.93 -1,400.00 -378.95 68.24 21.13 -
EY -1.00 -0.65 -1.01 -0.07 -0.26 1.47 4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.56 1.05 1.09 0.98 0.62 7.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 25/05/16 25/05/15 26/05/14 30/01/12 25/01/11 28/01/10 19/01/09 -
Price 0.92 1.05 1.33 1.32 1.38 1.64 1.20 -
P/RPS 3.04 3.17 5.23 3.85 3.00 3.69 1.74 7.90%
P/EPS -101.13 -168.53 -89.50 -1,466.67 -363.16 70.39 25.10 -
EY -0.99 -0.59 -1.12 -0.07 -0.28 1.42 3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.21 1.41 1.10 1.05 1.01 0.74 5.02%

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