[MILUX] YoY Quarter Result on 31-Aug-2010 [#4]

Announcement Date
29-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -1904.95%
YoY- -1861.38%
View:
Show?
Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 14,247 15,702 19,065 24,698 24,646 29,842 22,672 -7.44%
PBT -2,306 228 9,550 -14,075 1,029 2,417 -641 23.76%
Tax -92 -137 -12,907 301 -247 -470 -555 -25.86%
NP -2,398 91 -3,357 -13,774 782 1,947 -1,196 12.28%
-
NP to SH -2,398 91 -3,357 -13,774 782 1,865 -1,013 15.42%
-
Tax Rate - 60.09% 135.15% - 24.00% 19.45% - -
Total Cost 16,645 15,611 22,422 38,472 23,864 27,895 23,868 -5.82%
-
Net Worth 50,432 53,714 60,490 61,535 70,168 42,331 42,408 2.92%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div - - - - - 1,269 - -
Div Payout % - - - - - 68.09% - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 50,432 53,714 60,490 61,535 70,168 42,331 42,408 2.92%
NOSH 49,443 53,714 46,176 46,617 42,270 42,331 42,408 2.58%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin -16.83% 0.58% -17.61% -55.77% 3.17% 6.52% -5.28% -
ROE -4.75% 0.17% -5.55% -22.38% 1.11% 4.41% -2.39% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 28.81 29.23 41.29 52.98 58.31 70.50 53.46 -9.78%
EPS -4.85 0.20 -7.27 -29.87 1.85 4.40 -2.39 12.50%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.02 1.00 1.31 1.32 1.66 1.00 1.00 0.33%
Adjusted Per Share Value based on latest NOSH - 46,617
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 6.06 6.68 8.11 10.51 10.49 12.70 9.65 -7.45%
EPS -1.02 0.04 -1.43 -5.86 0.33 0.79 -0.43 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.54 0.00 -
NAPS 0.2146 0.2285 0.2573 0.2618 0.2985 0.1801 0.1804 2.93%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 1.07 1.18 1.30 1.44 1.26 1.10 1.27 -
P/RPS 3.71 4.04 3.15 2.72 2.16 1.56 2.38 7.67%
P/EPS -22.06 696.51 -17.88 -4.87 68.11 24.97 -53.17 -13.62%
EY -4.53 0.14 -5.59 -20.52 1.47 4.01 -1.88 15.77%
DY 0.00 0.00 0.00 0.00 0.00 2.73 0.00 -
P/NAPS 1.05 1.18 0.99 1.09 0.76 1.10 1.27 -3.11%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 30/10/12 28/10/11 29/10/10 28/10/09 29/10/08 30/10/07 -
Price 1.17 1.08 1.13 1.39 1.40 0.99 1.30 -
P/RPS 4.06 3.69 2.74 2.62 2.40 1.40 2.43 8.92%
P/EPS -24.12 637.49 -15.54 -4.70 75.68 22.47 -54.42 -12.67%
EY -4.15 0.16 -6.43 -21.26 1.32 4.45 -1.84 14.50%
DY 0.00 0.00 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 1.15 1.08 0.86 1.05 0.84 0.99 1.30 -2.02%

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