[MILUX] YoY TTM Result on 30-Sep-2024 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 33.9%
YoY- 67.74%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 46,971 48,864 64,745 68,185 67,309 64,270 80,198 -8.52%
PBT -1,725 -5,862 7,166 24 -1,594 -5,292 -303 33.59%
Tax -88 242 -819 -214 208 99 -109 -3.50%
NP -1,813 -5,620 6,347 -190 -1,386 -5,193 -412 27.98%
-
NP to SH -1,813 -5,620 6,347 -187 -1,354 -5,193 -412 27.98%
-
Tax Rate - - 11.43% 891.67% - - - -
Total Cost 48,784 54,484 58,398 68,375 68,695 69,463 80,610 -8.02%
-
Net Worth 34,850 42,310 47,011 42,310 41,134 39,176 44,617 -4.03%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 34,850 42,310 47,011 42,310 41,134 39,176 44,617 -4.03%
NOSH 205,000 235,056 235,056 235,056 58,764 54,411 54,411 24.71%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -3.86% -11.50% 9.80% -0.28% -2.06% -8.08% -0.51% -
ROE -5.20% -13.28% 13.50% -0.44% -3.29% -13.26% -0.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 22.91 20.79 27.54 29.01 114.54 118.12 147.39 -26.65%
EPS -0.88 -2.39 2.70 -0.08 -2.30 -9.54 -0.76 2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.20 0.18 0.70 0.72 0.82 -23.04%
Adjusted Per Share Value based on latest NOSH - 205,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 22.91 23.84 31.58 33.26 32.83 31.35 39.12 -8.52%
EPS -0.88 -2.74 3.10 -0.09 -0.66 -2.53 -0.20 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.2064 0.2293 0.2064 0.2007 0.1911 0.2176 -4.02%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.515 0.53 0.745 0.65 2.20 0.80 0.69 -
P/RPS 2.25 2.55 2.70 2.24 1.92 0.68 0.47 29.79%
P/EPS -58.23 -22.17 27.59 -817.04 -95.48 -8.38 -91.13 -7.18%
EY -1.72 -4.51 3.62 -0.12 -1.05 -11.93 -1.10 7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 2.94 3.73 3.61 3.14 1.11 0.84 23.81%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 30/11/22 25/11/21 27/11/20 25/11/19 26/11/18 -
Price 0.525 0.565 0.72 1.37 2.32 0.80 0.68 -
P/RPS 2.29 2.72 2.61 4.72 2.03 0.68 0.46 30.63%
P/EPS -59.36 -23.63 26.66 -1,722.07 -100.69 -8.38 -89.81 -6.66%
EY -1.68 -4.23 3.75 -0.06 -0.99 -11.93 -1.11 7.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.14 3.60 7.61 3.31 1.11 0.83 24.46%

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