[MILUX] YoY TTM Result on 31-May-2011 [#3]

Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- 1.04%
YoY- -1422.14%
View:
Show?
TTM Result
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 48,051 31,953 64,660 85,476 88,805 117,358 111,138 -12.39%
PBT -2,917 -2,032 6,615 -15,477 2,418 8,248 5,870 -
Tax -213 25 -12,971 -349 -1,109 -2,042 -1,950 -29.49%
NP -3,130 -2,007 -6,356 -15,826 1,309 6,206 3,920 -
-
NP to SH -3,130 -2,007 -6,356 -15,826 1,197 6,124 4,190 -
-
Tax Rate - - 196.08% - 45.86% 24.76% 33.22% -
Total Cost 51,181 33,960 71,016 101,302 87,496 111,152 107,218 -11.01%
-
Net Worth 50,058 52,996 53,119 59,542 75,710 69,289 65,652 -4.18%
Dividend
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - 1,269 - -
Div Payout % - - - - - 20.74% - -
Equity
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 50,058 52,996 53,119 59,542 75,710 69,289 65,652 -4.18%
NOSH 54,411 49,529 46,595 46,517 46,734 42,249 42,356 4.03%
Ratio Analysis
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin -6.51% -6.28% -9.83% -18.52% 1.47% 5.29% 3.53% -
ROE -6.25% -3.79% -11.97% -26.58% 1.58% 8.84% 6.38% -
Per Share
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 88.31 64.51 138.77 183.75 190.02 277.77 262.39 -15.78%
EPS -5.75 -4.05 -13.64 -34.02 2.56 14.49 9.89 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.92 1.07 1.14 1.28 1.62 1.64 1.55 -7.90%
Adjusted Per Share Value based on latest NOSH - 46,517
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 23.44 15.59 31.54 41.70 43.32 57.25 54.21 -12.39%
EPS -1.53 -0.98 -3.10 -7.72 0.58 2.99 2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.2442 0.2585 0.2591 0.2905 0.3693 0.338 0.3203 -4.19%
Price Multiplier on Financial Quarter End Date
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 1.27 1.05 1.28 1.27 1.44 1.26 1.20 -
P/RPS 1.44 1.63 0.92 0.69 0.76 0.45 0.46 19.73%
P/EPS -22.08 -25.91 -9.38 -3.73 56.22 8.69 12.13 -
EY -4.53 -3.86 -10.66 -26.79 1.78 11.50 8.24 -
DY 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 1.38 0.98 1.12 0.99 0.89 0.77 0.77 9.64%
Price Multiplier on Announcement Date
30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 25/11/14 - 20/07/12 21/07/11 19/07/10 28/07/09 30/07/08 -
Price 1.22 0.00 1.22 1.27 1.43 1.38 1.02 -
P/RPS 1.38 0.00 0.88 0.69 0.75 0.50 0.39 22.06%
P/EPS -21.21 0.00 -8.94 -3.73 55.83 9.52 10.31 -
EY -4.72 0.00 -11.18 -26.79 1.79 10.50 9.70 -
DY 0.00 0.00 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 1.33 0.00 1.07 0.99 0.88 0.84 0.66 11.69%

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