[MILUX] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -62.58%
YoY- 74.45%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
Revenue 64,270 80,198 78,433 72,279 64,063 48,051 31,953 11.65%
PBT -5,292 -303 -1,820 449 -988 -2,917 -2,032 16.30%
Tax 99 -109 -555 -979 -1,086 -213 25 24.25%
NP -5,193 -412 -2,375 -530 -2,074 -3,130 -2,007 16.18%
-
NP to SH -5,193 -412 -2,375 -530 -2,074 -3,130 -2,007 16.18%
-
Tax Rate - - - 218.04% - - - -
Total Cost 69,463 80,610 80,808 72,809 66,137 51,181 33,960 11.95%
-
Net Worth 39,176 44,617 45,161 47,337 47,881 50,058 52,996 -4.65%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
Net Worth 39,176 44,617 45,161 47,337 47,881 50,058 52,996 -4.65%
NOSH 54,411 54,411 54,411 54,411 54,411 54,411 49,529 1.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
NP Margin -8.08% -0.51% -3.03% -0.73% -3.24% -6.51% -6.28% -
ROE -13.26% -0.92% -5.26% -1.12% -4.33% -6.25% -3.79% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
RPS 118.12 147.39 144.15 132.84 117.74 88.31 64.51 10.01%
EPS -9.54 -0.76 -4.36 -0.97 -3.81 -5.75 -4.05 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.82 0.83 0.87 0.88 0.92 1.07 -6.06%
Adjusted Per Share Value based on latest NOSH - 54,411
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
RPS 27.34 34.12 33.37 30.75 27.25 20.44 13.59 11.66%
EPS -2.21 -0.18 -1.01 -0.23 -0.88 -1.33 -0.85 16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.1898 0.1921 0.2014 0.2037 0.213 0.2255 -4.65%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 31/05/13 -
Price 0.80 0.69 0.83 0.945 0.92 1.27 1.05 -
P/RPS 0.68 0.47 0.58 0.71 0.78 1.44 1.63 -12.88%
P/EPS -8.38 -91.13 -19.02 -97.02 -24.14 -22.08 -25.91 -16.31%
EY -11.93 -1.10 -5.26 -1.03 -4.14 -4.53 -3.86 19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.84 1.00 1.09 1.05 1.38 0.98 1.98%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 31/05/13 CAGR
Date 25/11/19 26/11/18 22/11/17 24/11/16 25/11/15 25/11/14 - -
Price 0.80 0.68 0.82 0.92 1.03 1.22 0.00 -
P/RPS 0.68 0.46 0.57 0.69 0.87 1.38 0.00 -
P/EPS -8.38 -89.81 -18.79 -94.45 -27.02 -21.21 0.00 -
EY -11.93 -1.11 -5.32 -1.06 -3.70 -4.72 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.83 0.99 1.06 1.17 1.33 0.00 -

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