[MILUX] YoY TTM Result on 31-May-2013 [#3]

Stock
[MILUX] MILUX CORPORATION BHD
Announcement Date
24-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- -72.27%
YoY- 68.42%
Quarter Report
Latest QR
Upcoming QR
MILUX's Result
MILUX's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 72,279 64,063 48,051 31,953 64,660 85,476 88,805 -3.19%
PBT 449 -988 -2,917 -2,032 6,615 -15,477 2,418 -23.32%
Tax -979 -1,086 -213 25 -12,971 -349 -1,109 -1.94%
NP -530 -2,074 -3,130 -2,007 -6,356 -15,826 1,309 -
-
NP to SH -530 -2,074 -3,130 -2,007 -6,356 -15,826 1,197 -
-
Tax Rate 218.04% - - - 196.08% - 45.86% -
Total Cost 72,809 66,137 51,181 33,960 71,016 101,302 87,496 -2.85%
-
Net Worth 47,337 47,881 50,058 52,996 53,119 59,542 75,710 -7.13%
Dividend
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 47,337 47,881 50,058 52,996 53,119 59,542 75,710 -7.13%
NOSH 54,411 54,411 54,411 49,529 46,595 46,517 46,734 2.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -0.73% -3.24% -6.51% -6.28% -9.83% -18.52% 1.47% -
ROE -1.12% -4.33% -6.25% -3.79% -11.97% -26.58% 1.58% -
Per Share
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 132.84 117.74 88.31 64.51 138.77 183.75 190.02 -5.49%
EPS -0.97 -3.81 -5.75 -4.05 -13.64 -34.02 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.92 1.07 1.14 1.28 1.62 -9.34%
Adjusted Per Share Value based on latest NOSH - 49,529
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 35.26 31.25 23.44 15.59 31.54 41.70 43.32 -3.19%
EPS -0.26 -1.01 -1.53 -0.98 -3.10 -7.72 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.2336 0.2442 0.2585 0.2591 0.2905 0.3693 -7.13%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.945 0.92 1.27 1.05 1.28 1.27 1.44 -
P/RPS 0.71 0.78 1.44 1.63 0.92 0.69 0.76 -1.06%
P/EPS -97.02 -24.14 -22.08 -25.91 -9.38 -3.73 56.22 -
EY -1.03 -4.14 -4.53 -3.86 -10.66 -26.79 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.38 0.98 1.12 0.99 0.89 3.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 24/11/16 25/11/15 25/11/14 - 20/07/12 21/07/11 19/07/10 -
Price 0.92 1.03 1.22 0.00 1.22 1.27 1.43 -
P/RPS 0.69 0.87 1.38 0.00 0.88 0.69 0.75 -1.30%
P/EPS -94.45 -27.02 -21.21 0.00 -8.94 -3.73 55.83 -
EY -1.06 -3.70 -4.72 0.00 -11.18 -26.79 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.33 0.00 1.07 0.99 0.88 2.97%

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