[MILUX] YoY Cumulative Quarter Result on 31-Aug-2009 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 13.01%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 61,297 79,843 88,857 111,393 118,308 87,544 72,431 -2.74%
PBT -2,707 8,148 -12,686 6,691 8,928 3,015 4,402 -
Tax -201 -13,589 -552 -1,935 -1,865 -1,422 -1,435 -27.91%
NP -2,908 -5,441 -13,238 4,756 7,063 1,593 2,967 -
-
NP to SH -2,908 -5,441 -13,238 4,813 7,068 1,793 3,037 -
-
Tax Rate - 166.78% - 28.92% 20.89% 47.16% 32.60% -
Total Cost 64,205 85,284 102,095 106,637 111,245 85,951 69,464 -1.30%
-
Net Worth 61,234 61,077 61,539 70,319 67,814 61,894 61,901 -0.18%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - 1,271 1,271 2,543 -
Div Payout % - - - - 17.99% 70.93% 83.76% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 61,234 61,077 61,539 70,319 67,814 61,894 61,901 -0.18%
NOSH 53,714 46,623 46,620 42,361 42,384 42,393 42,398 4.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin -4.74% -6.81% -14.90% 4.27% 5.97% 1.82% 4.10% -
ROE -4.75% -8.91% -21.51% 6.84% 10.42% 2.90% 4.91% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 114.12 171.25 190.60 262.96 279.13 206.50 170.83 -6.49%
EPS -6.24 -11.67 -28.73 11.36 16.68 4.23 7.17 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 6.00 -
NAPS 1.14 1.31 1.32 1.66 1.60 1.46 1.46 -4.03%
Adjusted Per Share Value based on latest NOSH - 42,270
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 29.90 38.95 43.34 54.34 57.71 42.70 35.33 -2.74%
EPS -1.42 -2.65 -6.46 2.35 3.45 0.87 1.48 -
DPS 0.00 0.00 0.00 0.00 0.62 0.62 1.24 -
NAPS 0.2987 0.2979 0.3002 0.343 0.3308 0.3019 0.302 -0.18%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 1.18 1.30 1.44 1.26 1.10 1.27 1.34 -
P/RPS 1.03 0.76 0.76 0.48 0.39 0.61 0.78 4.73%
P/EPS -21.80 -11.14 -5.07 11.09 6.60 30.03 18.71 -
EY -4.59 -8.98 -19.72 9.02 15.16 3.33 5.35 -
DY 0.00 0.00 0.00 0.00 2.73 2.36 4.48 -
P/NAPS 1.04 0.99 1.09 0.76 0.69 0.87 0.92 2.06%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/10/12 28/10/11 29/10/10 28/10/09 29/10/08 30/10/07 31/10/06 -
Price 1.08 1.13 1.39 1.40 0.99 1.30 1.20 -
P/RPS 0.95 0.66 0.73 0.53 0.35 0.63 0.70 5.21%
P/EPS -19.95 -9.68 -4.90 12.32 5.94 30.74 16.75 -
EY -5.01 -10.33 -20.43 8.12 16.84 3.25 5.97 -
DY 0.00 0.00 0.00 0.00 3.03 2.31 5.00 -
P/NAPS 0.95 0.86 1.05 0.84 0.62 0.89 0.82 2.48%

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