[MILUX] YoY Quarter Result on 28-Feb-2009 [#2]

Announcement Date
23-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -22.97%
YoY- 368.17%
View:
Show?
Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 15,509 18,552 21,369 35,943 28,465 21,799 15,869 -0.38%
PBT -1,667 -1,072 426 2,312 212 988 418 -
Tax 25 -283 -353 -753 77 -263 -202 -
NP -1,642 -1,355 73 1,559 289 725 216 -
-
NP to SH -1,642 -1,355 16 1,559 333 702 248 -
-
Tax Rate - - 82.86% 32.57% -36.32% 26.62% 48.33% -
Total Cost 17,151 19,907 21,296 34,384 28,176 21,074 15,653 1.53%
-
Net Worth 54,577 60,067 86,933 70,324 64,070 60,347 61,369 -1.93%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 54,577 60,067 86,933 70,324 64,070 60,347 61,369 -1.93%
NOSH 46,647 46,563 53,333 42,364 42,151 41,052 42,033 1.74%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin -10.59% -7.30% 0.34% 4.34% 1.02% 3.33% 1.36% -
ROE -3.01% -2.26% 0.02% 2.22% 0.52% 1.16% 0.40% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 33.25 39.84 40.07 84.84 67.53 53.10 37.75 -2.09%
EPS -3.52 -2.91 0.03 3.68 0.79 1.71 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.29 1.63 1.66 1.52 1.47 1.46 -3.62%
Adjusted Per Share Value based on latest NOSH - 42,364
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 7.57 9.05 10.42 17.53 13.89 10.63 7.74 -0.36%
EPS -0.80 -0.66 0.01 0.76 0.16 0.34 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2662 0.293 0.4241 0.343 0.3125 0.2944 0.2994 -1.93%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.38 1.26 1.52 1.10 1.18 1.30 2.27 -
P/RPS 4.15 3.16 3.79 1.30 1.75 2.45 6.01 -5.98%
P/EPS -39.20 -43.30 5,066.67 29.89 149.37 76.02 384.75 -
EY -2.55 -2.31 0.02 3.35 0.67 1.32 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.98 0.93 0.66 0.78 0.88 1.55 -4.43%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 20/04/12 28/04/11 28/04/10 23/04/09 30/04/08 30/04/07 28/04/06 -
Price 1.25 1.28 1.49 1.15 1.31 1.40 1.70 -
P/RPS 3.76 3.21 3.72 1.36 1.94 2.64 4.50 -2.94%
P/EPS -35.51 -43.99 4,966.67 31.25 165.82 81.87 288.14 -
EY -2.82 -2.27 0.02 3.20 0.60 1.22 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.99 0.91 0.69 0.86 0.95 1.16 -1.33%

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