[MILUX] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 12,459 10,918 12,222 14,454 18,598 15,134 16,559 -17.32% QoQ % 14.11% -10.67% -15.44% -22.28% 22.89% -8.61% - Horiz. % 75.24% 65.93% 73.81% 87.29% 112.31% 91.39% 100.00%
PBT -1,301 -1,391 -2,277 5,416 128 242 1,380 - QoQ % 6.47% 38.91% -142.04% 4,131.25% -47.11% -82.46% - Horiz. % -94.28% -100.80% -165.00% 392.46% 9.28% 17.54% 100.00%
Tax -25 -12 357 -796 -6 -4 -13 54.83% QoQ % -108.33% -103.36% 144.85% -13,166.67% -50.00% 69.23% - Horiz. % 192.31% 92.31% -2,746.15% 6,123.08% 46.15% 30.77% 100.00%
NP -1,326 -1,403 -1,920 4,620 122 238 1,367 - QoQ % 5.49% 26.93% -141.56% 3,686.89% -48.74% -82.59% - Horiz. % -97.00% -102.63% -140.45% 337.97% 8.92% 17.41% 100.00%
NP to SH -1,326 -1,403 -1,920 4,620 122 238 1,367 - QoQ % 5.49% 26.93% -141.56% 3,686.89% -48.74% -82.59% - Horiz. % -97.00% -102.63% -140.45% 337.97% 8.92% 17.41% 100.00%
Tax Rate - % - % - % 14.70 % 4.69 % 1.65 % 0.94 % - QoQ % 0.00% 0.00% 0.00% 213.43% 184.24% 75.53% - Horiz. % 0.00% 0.00% 0.00% 1,563.83% 498.94% 175.53% 100.00%
Total Cost 13,785 12,321 14,142 9,834 18,476 14,896 15,192 -6.29% QoQ % 11.88% -12.88% 43.81% -46.77% 24.03% -1.95% - Horiz. % 90.74% 81.10% 93.09% 64.73% 121.62% 98.05% 100.00%
Net Worth 42,310 44,660 44,660 47,011 42,310 42,310 42,310 - QoQ % -5.26% 0.00% -5.00% 11.11% 0.00% 0.00% - Horiz. % 100.00% 105.56% 105.56% 111.11% 100.00% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 42,310 44,660 44,660 47,011 42,310 42,310 42,310 - QoQ % -5.26% 0.00% -5.00% 11.11% 0.00% 0.00% - Horiz. % 100.00% 105.56% 105.56% 111.11% 100.00% 100.00% 100.00%
NOSH 235,056 235,056 235,056 235,056 235,056 235,056 235,056 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -10.64 % -12.85 % -15.71 % 31.96 % 0.66 % 1.57 % 8.26 % - QoQ % 17.20% 18.20% -149.16% 4,742.42% -57.96% -80.99% - Horiz. % -128.81% -155.57% -190.19% 386.92% 7.99% 19.01% 100.00%
ROE -3.13 % -3.14 % -4.30 % 9.83 % 0.29 % 0.56 % 3.23 % - QoQ % 0.32% 26.98% -143.74% 3,289.66% -48.21% -82.66% - Horiz. % -96.90% -97.21% -133.13% 304.33% 8.98% 17.34% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.30 4.64 5.20 6.15 7.91 6.44 7.04 -17.29% QoQ % 14.22% -10.77% -15.45% -22.25% 22.83% -8.52% - Horiz. % 75.28% 65.91% 73.86% 87.36% 112.36% 91.48% 100.00%
EPS -0.56 -0.60 -0.82 1.97 0.05 0.10 0.58 - QoQ % 6.67% 26.83% -141.62% 3,840.00% -50.00% -82.76% - Horiz. % -96.55% -103.45% -141.38% 339.66% 8.62% 17.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1900 0.1900 0.2000 0.1800 0.1800 0.1800 - QoQ % -5.26% 0.00% -5.00% 11.11% 0.00% 0.00% - Horiz. % 100.00% 105.56% 105.56% 111.11% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 235,056 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.30 4.64 5.20 6.15 7.91 6.44 7.04 -17.29% QoQ % 14.22% -10.77% -15.45% -22.25% 22.83% -8.52% - Horiz. % 75.28% 65.91% 73.86% 87.36% 112.36% 91.48% 100.00%
EPS -0.56 -0.60 -0.82 1.97 0.05 0.10 0.58 - QoQ % 6.67% 26.83% -141.62% 3,840.00% -50.00% -82.76% - Horiz. % -96.55% -103.45% -141.38% 339.66% 8.62% 17.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1800 0.1900 0.1900 0.2000 0.1800 0.1800 0.1800 - QoQ % -5.26% 0.00% -5.00% 11.11% 0.00% 0.00% - Horiz. % 100.00% 105.56% 105.56% 111.11% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.5950 0.6400 0.7300 0.7450 0.8950 0.8850 0.9600 -
P/RPS 11.23 13.78 14.04 12.12 11.31 13.75 13.63 -12.14% QoQ % -18.51% -1.85% 15.84% 7.16% -17.75% 0.88% - Horiz. % 82.39% 101.10% 103.01% 88.92% 82.98% 100.88% 100.00%
P/EPS -105.47 -107.22 -89.37 37.90 1,724.39 874.06 165.07 - QoQ % 1.63% -19.97% -335.80% -97.80% 97.29% 429.51% - Horiz. % -63.89% -64.95% -54.14% 22.96% 1,044.64% 529.51% 100.00%
EY -0.95 -0.93 -1.12 2.64 0.06 0.11 0.61 - QoQ % -2.15% 16.96% -142.42% 4,300.00% -45.45% -81.97% - Horiz. % -155.74% -152.46% -183.61% 432.79% 9.84% 18.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.31 3.37 3.84 3.73 4.97 4.92 5.33 -27.27% QoQ % -1.78% -12.24% 2.95% -24.95% 1.02% -7.69% - Horiz. % 62.10% 63.23% 72.05% 69.98% 93.25% 92.31% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - 30/05/23 27/02/23 30/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.5700 0.6100 0.7150 0.7200 0.8200 0.9600 0.6900 -
P/RPS 10.75 13.13 13.75 11.71 10.36 14.91 9.79 6.45% QoQ % -18.13% -4.51% 17.42% 13.03% -30.52% 52.30% - Horiz. % 109.81% 134.12% 140.45% 119.61% 105.82% 152.30% 100.00%
P/EPS -101.04 -102.20 -87.53 36.63 1,579.89 948.13 118.65 - QoQ % 1.14% -16.76% -338.96% -97.68% 66.63% 699.10% - Horiz. % -85.16% -86.14% -73.77% 30.87% 1,331.55% 799.10% 100.00%
EY -0.99 -0.98 -1.14 2.73 0.06 0.11 0.84 - QoQ % -1.02% 14.04% -141.76% 4,450.00% -45.45% -86.90% - Horiz. % -117.86% -116.67% -135.71% 325.00% 7.14% 13.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.17 3.21 3.76 3.60 4.56 5.33 3.83 -11.88% QoQ % -1.25% -14.63% 4.44% -21.05% -14.45% 39.16% - Horiz. % 82.77% 83.81% 98.17% 93.99% 119.06% 139.16% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment