[MILUX] YoY Cumulative Quarter Result on 31-May-2012 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -77.98%
YoY- -46.15%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 51,044 43,993 49,433 45,595 60,778 64,159 87,516 -8.15%
PBT 1,051 -1,537 -3,012 -2,935 -1,402 1,389 5,831 -23.69%
Tax -869 -126 -5 -64 -650 -862 -1,572 -8.92%
NP 182 -1,663 -3,017 -2,999 -2,052 527 4,259 -39.19%
-
NP to SH 182 -1,663 -3,017 -2,999 -2,052 470 4,259 -39.19%
-
Tax Rate 82.68% - - - - 62.06% 26.96% -
Total Cost 50,862 45,656 52,450 48,594 62,830 63,632 83,257 -7.48%
-
Net Worth 47,881 50,058 52,921 53,170 59,694 75,386 69,500 -5.71%
Dividend
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 47,881 50,058 52,921 53,170 59,694 75,386 69,500 -5.71%
NOSH 54,411 54,411 49,459 46,640 46,636 46,534 42,378 4.02%
Ratio Analysis
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.36% -3.78% -6.10% -6.58% -3.38% 0.82% 4.87% -
ROE 0.38% -3.32% -5.70% -5.64% -3.44% 0.62% 6.13% -
Per Share
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 93.81 80.85 99.95 97.76 130.32 137.87 206.51 -11.70%
EPS 0.33 -3.13 -6.10 -6.43 -4.40 1.01 10.05 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.92 1.07 1.14 1.28 1.62 1.64 -9.35%
Adjusted Per Share Value based on latest NOSH - 46,595
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 21.72 18.72 21.03 19.40 25.86 27.30 37.23 -8.15%
EPS 0.08 -0.71 -1.28 -1.28 -0.87 0.20 1.81 -38.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2037 0.213 0.2251 0.2262 0.254 0.3207 0.2957 -5.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.92 1.27 1.05 1.28 1.27 1.44 1.26 -
P/RPS 0.98 1.57 1.05 1.31 0.97 1.04 0.61 7.76%
P/EPS 275.05 -41.55 -17.21 -19.91 -28.86 142.57 12.54 62.79%
EY 0.36 -2.41 -5.81 -5.02 -3.46 0.70 7.98 -38.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.38 0.98 1.12 0.99 0.89 0.77 5.01%
Price Multiplier on Announcement Date
30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 25/11/15 25/11/14 24/07/13 20/07/12 21/07/11 19/07/10 28/07/09 -
Price 1.03 1.22 1.08 1.22 1.27 1.43 1.38 -
P/RPS 1.10 1.51 1.08 1.25 0.97 1.04 0.67 8.13%
P/EPS 307.93 -39.92 -17.70 -18.97 -28.86 141.58 13.73 63.36%
EY 0.32 -2.51 -5.65 -5.27 -3.46 0.71 7.28 -38.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.33 1.01 1.07 0.99 0.88 0.84 5.36%

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