[MILUX] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 64.72%
YoY- 68.56%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Revenue 72,995 62,532 77,644 79,694 72,437 69,890 30,493 12.62%
PBT -5,010 -4,479 -2,149 -613 -1,540 1,588 -3,147 6.54%
Tax -16 337 74 -225 -1,125 -1,264 -93 -21.32%
NP -5,026 -4,142 -2,075 -838 -2,665 324 -3,240 6.16%
-
NP to SH -4,994 -4,142 -2,075 -838 -2,665 324 -3,240 6.07%
-
Tax Rate - - - - - 79.60% - -
Total Cost 78,021 66,674 79,719 80,532 75,102 69,566 33,733 12.10%
-
Net Worth 37,021 38,833 42,440 44,617 45,161 47,881 50,432 -4.12%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Net Worth 37,021 38,833 42,440 44,617 45,161 47,881 50,432 -4.12%
NOSH 58,764 58,764 54,411 54,411 54,411 54,411 49,443 2.38%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
NP Margin -6.89% -6.62% -2.67% -1.05% -3.68% 0.46% -10.63% -
ROE -13.49% -10.67% -4.89% -1.88% -5.90% 0.68% -6.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
RPS 124.22 114.33 142.70 146.47 133.13 128.45 61.67 10.01%
EPS -8.50 -7.57 -3.81 -1.54 -4.90 0.60 -6.55 3.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.71 0.78 0.82 0.83 0.88 1.02 -6.35%
Adjusted Per Share Value based on latest NOSH - 54,411
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
RPS 31.05 26.60 33.03 33.90 30.82 29.73 12.97 12.62%
EPS -2.12 -1.76 -0.88 -0.36 -1.13 0.14 -1.38 6.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1652 0.1806 0.1898 0.1921 0.2037 0.2146 -4.12%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/08/13 -
Price 2.28 0.85 0.635 0.82 0.92 0.93 1.07 -
P/RPS 1.84 0.74 0.44 0.56 0.69 0.72 1.73 0.84%
P/EPS -26.83 -11.22 -16.65 -53.24 -18.78 156.18 -16.33 6.99%
EY -3.73 -8.91 -6.01 -1.88 -5.32 0.64 -6.12 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 1.20 0.81 1.00 1.11 1.06 1.05 18.36%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/08/13 CAGR
Date 24/02/21 25/02/20 27/02/19 27/02/18 24/02/17 26/02/16 - -
Price 2.36 0.80 0.68 0.77 0.90 0.955 0.00 -
P/RPS 1.90 0.70 0.48 0.53 0.68 0.74 0.00 -
P/EPS -27.77 -10.56 -17.83 -50.00 -18.38 160.38 0.00 -
EY -3.60 -9.47 -5.61 -2.00 -5.44 0.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 1.13 0.87 0.94 1.08 1.09 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