[MILUX] YoY Quarter Result on 29-Feb-2004 [#2]

Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -35.36%
YoY- 195.12%
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 21,799 15,869 13,906 14,600 10,863 10,948 15,904 5.39%
PBT 988 418 703 1,000 659 759 1,858 -9.98%
Tax -263 -202 -459 -395 -454 -36 -494 -9.96%
NP 725 216 244 605 205 723 1,364 -9.99%
-
NP to SH 702 248 244 605 205 723 1,364 -10.47%
-
Tax Rate 26.62% 48.33% 65.29% 39.50% 68.89% 4.74% 26.59% -
Total Cost 21,074 15,653 13,662 13,995 10,658 10,225 14,540 6.37%
-
Net Worth 60,347 61,369 61,199 59,298 58,686 55,442 28,799 13.11%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 60,347 61,369 61,199 59,298 58,686 55,442 28,799 13.11%
NOSH 41,052 42,033 39,999 40,066 40,196 37,461 19,999 12.72%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 3.33% 1.36% 1.75% 4.14% 1.89% 6.60% 8.58% -
ROE 1.16% 0.40% 0.40% 1.02% 0.35% 1.30% 4.74% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 53.10 37.75 34.77 36.44 27.03 29.22 79.52 -6.50%
EPS 1.71 0.59 0.61 1.51 0.51 1.93 6.82 -20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.53 1.48 1.46 1.48 1.44 0.34%
Adjusted Per Share Value based on latest NOSH - 40,066
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 10.63 7.74 6.78 7.12 5.30 5.34 7.76 5.38%
EPS 0.34 0.12 0.12 0.30 0.10 0.35 0.67 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2944 0.2994 0.2985 0.2893 0.2863 0.2705 0.1405 13.11%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.30 2.27 1.03 0.93 0.83 1.19 1.25 -
P/RPS 2.45 6.01 2.96 2.55 3.07 4.07 1.57 7.69%
P/EPS 76.02 384.75 168.85 61.59 162.75 61.66 18.33 26.74%
EY 1.32 0.26 0.59 1.62 0.61 1.62 5.46 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.55 0.67 0.63 0.57 0.80 0.87 0.19%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 30/04/07 28/04/06 25/04/05 29/04/04 25/04/03 29/04/02 27/04/01 -
Price 1.40 1.70 2.19 0.88 0.79 1.25 1.07 -
P/RPS 2.64 4.50 6.30 2.41 2.92 4.28 1.35 11.82%
P/EPS 81.87 288.14 359.02 58.28 154.90 64.77 15.69 31.68%
EY 1.22 0.35 0.28 1.72 0.65 1.54 6.37 -24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.16 1.43 0.59 0.54 0.84 0.74 4.24%

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