[MILUX] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -58.48%
YoY- 106.29%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
Revenue 17,711 20,265 19,004 18,846 14,247 15,702 19,065 -0.99%
PBT -2,082 -236 -1,452 537 -2,306 228 9,550 -
Tax -28 -211 -541 -395 -92 -137 -12,907 -56.64%
NP -2,110 -447 -1,993 142 -2,398 91 -3,357 -6.13%
-
NP to SH -2,110 -447 -1,993 142 -2,398 91 -3,357 -6.13%
-
Tax Rate - - - 73.56% - 60.09% 135.15% -
Total Cost 19,821 20,712 20,997 18,704 16,645 15,611 22,422 -1.66%
-
Net Worth 42,440 44,617 45,161 47,881 50,432 53,714 60,490 -4.71%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 42,440 44,617 45,161 47,881 50,432 53,714 60,490 -4.71%
NOSH 54,411 54,411 54,411 54,411 49,443 53,714 46,176 2.26%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
NP Margin -11.91% -2.21% -10.49% 0.75% -16.83% 0.58% -17.61% -
ROE -4.97% -1.00% -4.41% 0.30% -4.75% 0.17% -5.55% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
RPS 32.55 37.24 34.93 34.64 28.81 29.23 41.29 -3.18%
EPS -3.88 -0.82 -3.66 0.26 -4.85 0.20 -7.27 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 0.83 0.88 1.02 1.00 1.31 -6.82%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
RPS 7.53 8.62 8.08 8.02 6.06 6.68 8.11 -1.00%
EPS -0.90 -0.19 -0.85 0.06 -1.02 0.04 -1.43 -6.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1898 0.1921 0.2037 0.2146 0.2285 0.2573 -4.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/08/13 30/08/12 29/08/11 -
Price 0.635 0.82 0.92 0.93 1.07 1.18 1.30 -
P/RPS 1.95 2.20 2.63 2.69 3.71 4.04 3.15 -6.32%
P/EPS -16.37 -99.81 -25.12 356.36 -22.06 696.51 -17.88 -1.19%
EY -6.11 -1.00 -3.98 0.28 -4.53 0.14 -5.59 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.00 1.11 1.06 1.05 1.18 0.99 -2.69%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 31/08/12 31/08/11 CAGR
Date 27/02/19 27/02/18 24/02/17 26/02/16 29/10/13 30/10/12 28/10/11 -
Price 0.68 0.77 0.90 0.955 1.17 1.08 1.13 -
P/RPS 2.09 2.07 2.58 2.76 4.06 3.69 2.74 -3.62%
P/EPS -17.54 -93.73 -24.57 365.94 -24.12 637.49 -15.54 1.66%
EY -5.70 -1.07 -4.07 0.27 -4.15 0.16 -6.43 -1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 1.08 1.09 1.15 1.08 0.86 0.15%

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