[MILUX] YoY Cumulative Quarter Result on 31-May-2010 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
19-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- -59.38%
YoY- -88.96%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 49,433 45,595 60,778 64,159 87,516 88,466 64,872 -4.42%
PBT -3,012 -2,935 -1,402 1,389 5,831 6,511 3,656 -
Tax -5 -64 -650 -862 -1,572 -1,395 -867 -57.61%
NP -3,017 -2,999 -2,052 527 4,259 5,116 2,789 -
-
NP to SH -3,017 -2,999 -2,052 470 4,259 5,203 2,806 -
-
Tax Rate - - - 62.06% 26.96% 21.43% 23.71% -
Total Cost 52,450 48,594 62,830 63,632 83,257 83,350 62,083 -2.76%
-
Net Worth 52,921 53,170 59,694 75,386 69,500 65,673 63,580 -3.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - 1,271 -
Div Payout % - - - - - - 45.32% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 52,921 53,170 59,694 75,386 69,500 65,673 63,580 -3.00%
NOSH 49,459 46,640 46,636 46,534 42,378 42,369 42,386 2.60%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -6.10% -6.58% -3.38% 0.82% 4.87% 5.78% 4.30% -
ROE -5.70% -5.64% -3.44% 0.62% 6.13% 7.92% 4.41% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 99.95 97.76 130.32 137.87 206.51 208.80 153.05 -6.84%
EPS -6.10 -6.43 -4.40 1.01 10.05 12.28 6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.07 1.14 1.28 1.62 1.64 1.55 1.50 -5.46%
Adjusted Per Share Value based on latest NOSH - 46,734
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 21.03 19.40 25.86 27.30 37.23 37.64 27.60 -4.42%
EPS -1.28 -1.28 -0.87 0.20 1.81 2.21 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.2251 0.2262 0.254 0.3207 0.2957 0.2794 0.2705 -3.01%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 1.05 1.28 1.27 1.44 1.26 1.20 1.28 -
P/RPS 1.05 1.31 0.97 1.04 0.61 0.57 0.84 3.78%
P/EPS -17.21 -19.91 -28.86 142.57 12.54 9.77 19.34 -
EY -5.81 -5.02 -3.46 0.70 7.98 10.23 5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 0.98 1.12 0.99 0.89 0.77 0.77 0.85 2.39%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 24/07/13 20/07/12 21/07/11 19/07/10 28/07/09 30/07/08 30/07/07 -
Price 1.08 1.22 1.27 1.43 1.38 1.02 1.29 -
P/RPS 1.08 1.25 0.97 1.04 0.67 0.49 0.84 4.27%
P/EPS -17.70 -18.97 -28.86 141.58 13.73 8.31 19.49 -
EY -5.65 -5.27 -3.46 0.71 7.28 12.04 5.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 1.01 1.07 0.99 0.88 0.84 0.66 0.86 2.71%

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