[MAEMODE] QoQ Annualized Quarter Result on 28-Feb-2001 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- -2.03%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 87,794 86,276 100,316 89,094 93,606 99,808 90,456 -1.96%
PBT 8,202 8,668 11,495 9,444 10,332 10,480 11,231 -18.88%
Tax -2,442 -2,724 -3,137 -2,057 -2,792 -2,256 -2,781 -8.29%
NP 5,760 5,944 8,358 7,386 7,540 8,224 8,450 -22.52%
-
NP to SH 5,760 5,944 8,358 7,386 7,540 8,224 8,450 -22.52%
-
Tax Rate 29.77% 31.43% 27.29% 21.78% 27.02% 21.53% 24.76% -
Total Cost 82,034 80,332 91,958 81,708 86,066 91,584 82,006 0.02%
-
Net Worth 75,546 74,299 72,922 70,611 68,665 66,993 64,999 10.53%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div - - 329 - - - 1,649 -
Div Payout % - - 3.95% - - - 19.52% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 75,546 74,299 72,922 70,611 68,665 66,993 64,999 10.53%
NOSH 32,989 33,022 32,996 32,995 33,012 33,001 32,994 -0.01%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 6.56% 6.89% 8.33% 8.29% 8.06% 8.24% 9.34% -
ROE 7.62% 8.00% 11.46% 10.46% 10.98% 12.28% 13.00% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 266.13 261.27 304.02 270.02 283.55 302.43 274.15 -1.95%
EPS 17.46 18.00 25.33 22.39 22.84 24.92 25.61 -22.51%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 5.00 -
NAPS 2.29 2.25 2.21 2.14 2.08 2.03 1.97 10.54%
Adjusted Per Share Value based on latest NOSH - 33,022
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 82.05 80.63 93.75 83.26 87.48 93.27 84.53 -1.96%
EPS 5.38 5.55 7.81 6.90 7.05 7.69 7.90 -22.57%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 1.54 -
NAPS 0.706 0.6944 0.6815 0.6599 0.6417 0.6261 0.6074 10.53%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 2.10 2.54 2.11 2.16 3.18 3.80 4.84 -
P/RPS 0.79 0.97 0.69 0.80 1.12 1.26 1.77 -41.56%
P/EPS 12.03 14.11 8.33 9.65 13.92 15.25 18.90 -25.98%
EY 8.31 7.09 12.00 10.36 7.18 6.56 5.29 35.09%
DY 0.00 0.00 0.47 0.00 0.00 0.00 1.03 -
P/NAPS 0.92 1.13 0.95 1.01 1.53 1.87 2.46 -48.06%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/01/02 26/10/01 27/07/01 30/04/01 17/01/01 25/10/00 26/07/00 -
Price 2.28 2.01 2.15 1.97 2.15 3.00 3.92 -
P/RPS 0.86 0.77 0.71 0.73 0.76 0.99 1.43 -28.72%
P/EPS 13.06 11.17 8.49 8.80 9.41 12.04 15.31 -10.04%
EY 7.66 8.96 11.78 11.36 10.62 8.31 6.53 11.21%
DY 0.00 0.00 0.47 0.00 0.00 0.00 1.28 -
P/NAPS 1.00 0.89 0.97 0.92 1.03 1.48 1.99 -36.76%

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