[MILUX] YoY TTM Result on 29-Feb-2012 [#2]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
20-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- -5.44%
YoY- 65.21%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 62,529 44,924 31,409 71,850 86,632 89,074 123,823 -10.22%
PBT -2,227 -4,638 -963 7,592 -15,661 3,982 9,859 -
Tax -799 -533 -111 -13,155 -331 -1,310 -2,216 -14.86%
NP -3,026 -5,171 -1,074 -5,563 -15,992 2,672 7,643 -
-
NP to SH -3,026 -5,171 -1,074 -5,563 -15,992 2,560 7,587 -
-
Tax Rate - - - 173.27% - 32.90% 22.48% -
Total Cost 65,555 50,095 32,483 77,413 102,624 86,402 116,180 -8.63%
-
Net Worth 47,337 50,602 53,807 54,577 60,067 86,933 70,324 -6.05%
Dividend
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - 1,269 -
Div Payout % - - - - - - 16.74% -
Equity
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 47,337 50,602 53,807 54,577 60,067 86,933 70,324 -6.05%
NOSH 54,411 54,411 49,364 46,647 46,563 53,333 42,364 4.02%
Ratio Analysis
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin -4.84% -11.51% -3.42% -7.74% -18.46% 3.00% 6.17% -
ROE -6.39% -10.22% -2.00% -10.19% -26.62% 2.94% 10.79% -
Per Share
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 114.92 82.56 63.63 154.03 186.05 167.01 292.28 -13.69%
EPS -5.56 -9.50 -2.18 -11.93 -34.34 4.80 17.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.87 0.93 1.09 1.17 1.29 1.63 1.66 -9.69%
Adjusted Per Share Value based on latest NOSH - 46,647
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 26.60 19.11 13.36 30.57 36.86 37.89 52.68 -10.22%
EPS -1.29 -2.20 -0.46 -2.37 -6.80 1.09 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.54 -
NAPS 0.2014 0.2153 0.2289 0.2322 0.2555 0.3698 0.2992 -6.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.00 1.27 1.02 1.38 1.26 1.52 1.10 -
P/RPS 0.87 1.54 1.60 0.90 0.68 0.91 0.38 13.96%
P/EPS -17.98 -13.36 -46.88 -11.57 -3.67 31.67 6.14 -
EY -5.56 -7.48 -2.13 -8.64 -27.26 3.16 16.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 1.15 1.37 0.94 1.18 0.98 0.93 0.66 9.15%
Price Multiplier on Announcement Date
30/06/15 30/06/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 25/08/15 26/08/14 - 20/04/12 28/04/11 28/04/10 23/04/09 -
Price 0.865 1.28 0.00 1.25 1.28 1.49 1.15 -
P/RPS 0.75 1.55 0.00 0.81 0.69 0.89 0.39 10.87%
P/EPS -15.55 -13.47 0.00 -10.48 -3.73 31.04 6.42 -
EY -6.43 -7.42 0.00 -9.54 -26.83 3.22 15.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.61 -
P/NAPS 0.99 1.38 0.00 1.07 0.99 0.91 0.69 5.86%

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