[MILUX] YoY Quarter Result on 31-Aug-2005 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
31-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -132.29%
YoY- -117.34%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 29,842 22,672 26,010 13,113 9,190 18,600 10,472 19.05%
PBT 2,417 -641 2,144 42 1,549 -264 83 75.31%
Tax -470 -555 -555 -279 -182 124 -83 33.47%
NP 1,947 -1,196 1,589 -237 1,367 -140 0 -
-
NP to SH 1,865 -1,013 1,596 -237 1,367 -140 -84 -
-
Tax Rate 19.45% - 25.89% 664.29% 11.75% - 100.00% -
Total Cost 27,895 23,868 24,421 13,350 7,823 18,740 10,472 17.72%
-
Net Worth 42,331 42,408 63,077 56,237 40,000 57,600 54,981 -4.26%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 1,269 - - - - 1,600 1,145 1.72%
Div Payout % 68.09% - - - - 0.00% 0.00% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 42,331 42,408 63,077 56,237 40,000 57,600 54,981 -4.26%
NOSH 42,331 42,408 42,334 40,169 40,000 40,000 38,181 1.73%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 6.52% -5.28% 6.11% -1.81% 14.87% -0.75% 0.00% -
ROE 4.41% -2.39% 2.53% -0.42% 3.42% -0.24% -0.15% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 70.50 53.46 61.44 32.64 22.98 46.50 27.43 17.02%
EPS 4.40 -2.39 3.77 -0.59 3.42 -0.35 -0.22 -
DPS 3.00 0.00 0.00 0.00 0.00 4.00 3.00 0.00%
NAPS 1.00 1.00 1.49 1.40 1.00 1.44 1.44 -5.89%
Adjusted Per Share Value based on latest NOSH - 40,169
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 12.70 9.65 11.07 5.58 3.91 7.91 4.46 19.03%
EPS 0.79 -0.43 0.68 -0.10 0.58 -0.06 -0.04 -
DPS 0.54 0.00 0.00 0.00 0.00 0.68 0.49 1.63%
NAPS 0.1801 0.1804 0.2684 0.2392 0.1702 0.245 0.2339 -4.25%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.10 1.27 1.34 1.95 1.00 0.98 1.10 -
P/RPS 1.56 2.38 2.18 5.97 4.35 2.11 4.01 -14.54%
P/EPS 24.97 -53.17 35.54 -330.51 29.26 -280.00 -500.00 -
EY 4.01 -1.88 2.81 -0.30 3.42 -0.36 -0.20 -
DY 2.73 0.00 0.00 0.00 0.00 4.08 2.73 0.00%
P/NAPS 1.10 1.27 0.90 1.39 1.00 0.68 0.76 6.35%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 30/10/07 31/10/06 31/10/05 28/10/04 28/10/03 31/10/02 -
Price 0.99 1.30 1.20 1.94 0.81 0.88 0.85 -
P/RPS 1.40 2.43 1.95 5.94 3.53 1.89 3.10 -12.39%
P/EPS 22.47 -54.42 31.83 -328.81 23.70 -251.43 -386.36 -
EY 4.45 -1.84 3.14 -0.30 4.22 -0.40 -0.26 -
DY 3.03 0.00 0.00 0.00 0.00 4.55 3.53 -2.51%
P/NAPS 0.99 1.30 0.81 1.39 0.81 0.61 0.59 9.00%

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