[MILUX] YoY TTM Result on 28-Feb-2010 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -37.61%
YoY- -66.26%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 31,409 71,850 86,632 89,074 123,823 102,810 88,347 -15.81%
PBT -963 7,592 -15,661 3,982 9,859 4,501 5,602 -
Tax -111 -13,155 -331 -1,310 -2,216 -1,690 -1,499 -35.17%
NP -1,074 -5,563 -15,992 2,672 7,643 2,811 4,103 -
-
NP to SH -1,074 -5,563 -15,992 2,560 7,587 3,087 4,121 -
-
Tax Rate - 173.27% - 32.90% 22.48% 37.55% 26.76% -
Total Cost 32,483 77,413 102,624 86,402 116,180 99,999 84,244 -14.67%
-
Net Worth 53,807 54,577 60,067 86,933 70,324 64,070 60,347 -1.89%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - 1,269 1,273 1,270 -
Div Payout % - - - - 16.74% 41.26% 30.83% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 53,807 54,577 60,067 86,933 70,324 64,070 60,347 -1.89%
NOSH 49,364 46,647 46,563 53,333 42,364 42,151 41,052 3.11%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin -3.42% -7.74% -18.46% 3.00% 6.17% 2.73% 4.64% -
ROE -2.00% -10.19% -26.62% 2.94% 10.79% 4.82% 6.83% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 63.63 154.03 186.05 167.01 292.28 243.90 215.20 -18.36%
EPS -2.18 -11.93 -34.34 4.80 17.91 7.32 10.04 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.09 -
NAPS 1.09 1.17 1.29 1.63 1.66 1.52 1.47 -4.85%
Adjusted Per Share Value based on latest NOSH - 53,333
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 13.36 30.57 36.86 37.89 52.68 43.74 37.59 -15.82%
EPS -0.46 -2.37 -6.80 1.09 3.23 1.31 1.75 -
DPS 0.00 0.00 0.00 0.00 0.54 0.54 0.54 -
NAPS 0.2289 0.2322 0.2555 0.3698 0.2992 0.2726 0.2567 -1.89%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.02 1.38 1.26 1.52 1.10 1.18 1.30 -
P/RPS 1.60 0.90 0.68 0.91 0.38 0.48 0.60 17.74%
P/EPS -46.88 -11.57 -3.67 31.67 6.14 16.11 12.95 -
EY -2.13 -8.64 -27.26 3.16 16.28 6.21 7.72 -
DY 0.00 0.00 0.00 0.00 2.73 2.54 2.38 -
P/NAPS 0.94 1.18 0.98 0.93 0.66 0.78 0.88 1.10%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date - 20/04/12 28/04/11 28/04/10 23/04/09 30/04/08 30/04/07 -
Price 0.00 1.25 1.28 1.49 1.15 1.31 1.40 -
P/RPS 0.00 0.81 0.69 0.89 0.39 0.54 0.65 -
P/EPS 0.00 -10.48 -3.73 31.04 6.42 17.89 13.95 -
EY 0.00 -9.54 -26.83 3.22 15.57 5.59 7.17 -
DY 0.00 0.00 0.00 0.00 2.61 2.29 2.21 -
P/NAPS 0.00 1.07 0.99 0.91 0.69 0.86 0.95 -

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