[MILUX] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 29.77%
YoY- 49.81%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 12,222 16,559 21,659 15,973 17,711 20,265 19,004 -7.08%
PBT -2,277 1,380 -4,685 -1,269 -2,082 -236 -1,452 7.78%
Tax 357 -13 -14 210 -28 -211 -541 -
NP -1,920 1,367 -4,699 -1,059 -2,110 -447 -1,993 -0.61%
-
NP to SH -1,920 1,367 -4,699 -1,059 -2,110 -447 -1,993 -0.61%
-
Tax Rate - 0.94% - - - - - -
Total Cost 14,142 15,192 26,358 17,032 19,821 20,712 20,997 -6.37%
-
Net Worth 44,660 42,310 37,021 38,833 42,440 44,617 45,161 -0.18%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 44,660 42,310 37,021 38,833 42,440 44,617 45,161 -0.18%
NOSH 235,056 235,056 58,764 58,764 54,411 54,411 54,411 27.60%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -15.71% 8.26% -21.70% -6.63% -11.91% -2.21% -10.49% -
ROE -4.30% 3.23% -12.69% -2.73% -4.97% -1.00% -4.41% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.20 7.04 36.86 29.20 32.55 37.24 34.93 -27.18%
EPS -0.82 0.58 -8.00 -1.94 -3.88 -0.82 -3.66 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.63 0.71 0.78 0.82 0.83 -21.77%
Adjusted Per Share Value based on latest NOSH - 58,764
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 5.96 8.08 10.57 7.79 8.64 9.89 9.27 -7.09%
EPS -0.94 0.67 -2.29 -0.52 -1.03 -0.22 -0.97 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2179 0.2064 0.1806 0.1894 0.207 0.2176 0.2203 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.73 0.96 2.28 0.85 0.635 0.82 0.92 -
P/RPS 14.04 13.63 6.19 2.91 1.95 2.20 2.63 32.18%
P/EPS -89.37 165.07 -28.51 -43.90 -16.37 -99.81 -25.12 23.54%
EY -1.12 0.61 -3.51 -2.28 -6.11 -1.00 -3.98 -19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.84 5.33 3.62 1.20 0.81 1.00 1.11 22.96%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 24/02/22 24/02/21 25/02/20 27/02/19 27/02/18 24/02/17 -
Price 0.715 0.69 2.36 0.80 0.68 0.77 0.90 -
P/RPS 13.75 9.79 6.40 2.74 2.09 2.07 2.58 32.14%
P/EPS -87.53 118.65 -29.51 -41.32 -17.54 -93.73 -24.57 23.57%
EY -1.14 0.84 -3.39 -2.42 -5.70 -1.07 -4.07 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 3.83 3.75 1.13 0.87 0.94 1.08 23.09%

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