[MILUX] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -2693.75%
YoY- 77.57%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Revenue 21,659 15,973 17,711 20,265 19,004 18,846 14,247 5.87%
PBT -4,685 -1,269 -2,082 -236 -1,452 537 -2,306 10.13%
Tax -14 210 -28 -211 -541 -395 -92 -22.62%
NP -4,699 -1,059 -2,110 -447 -1,993 142 -2,398 9.59%
-
NP to SH -4,699 -1,059 -2,110 -447 -1,993 142 -2,398 9.59%
-
Tax Rate - - - - - 73.56% - -
Total Cost 26,358 17,032 19,821 20,712 20,997 18,704 16,645 6.46%
-
Net Worth 37,021 38,833 42,440 44,617 45,161 47,881 50,432 -4.12%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Net Worth 37,021 38,833 42,440 44,617 45,161 47,881 50,432 -4.12%
NOSH 58,764 58,764 54,411 54,411 54,411 54,411 49,443 2.38%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
NP Margin -21.70% -6.63% -11.91% -2.21% -10.49% 0.75% -16.83% -
ROE -12.69% -2.73% -4.97% -1.00% -4.41% 0.30% -4.75% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
RPS 36.86 29.20 32.55 37.24 34.93 34.64 28.81 3.41%
EPS -8.00 -1.94 -3.88 -0.82 -3.66 0.26 -4.85 7.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.71 0.78 0.82 0.83 0.88 1.02 -6.35%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
RPS 10.57 7.79 8.64 9.89 9.27 9.19 6.95 5.87%
EPS -2.29 -0.52 -1.03 -0.22 -0.97 0.07 -1.17 9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1894 0.207 0.2176 0.2203 0.2336 0.246 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/08/13 -
Price 2.28 0.85 0.635 0.82 0.92 0.93 1.07 -
P/RPS 6.19 2.91 1.95 2.20 2.63 2.69 3.71 7.22%
P/EPS -28.51 -43.90 -16.37 -99.81 -25.12 356.36 -22.06 3.55%
EY -3.51 -2.28 -6.11 -1.00 -3.98 0.28 -4.53 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 1.20 0.81 1.00 1.11 1.06 1.05 18.36%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Date 24/02/21 25/02/20 27/02/19 27/02/18 24/02/17 26/02/16 29/10/13 -
Price 2.36 0.80 0.68 0.77 0.90 0.955 1.17 -
P/RPS 6.40 2.74 2.09 2.07 2.58 2.76 4.06 6.39%
P/EPS -29.51 -41.32 -17.54 -93.73 -24.57 365.94 -24.12 2.78%
EY -3.39 -2.42 -5.70 -1.07 -4.07 0.27 -4.15 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 1.13 0.87 0.94 1.08 1.09 1.15 17.47%

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