[MAEMODE] QoQ Annualized Quarter Result on 28-Feb-2003 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 30.6%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 130,472 114,680 130,783 122,784 116,554 27,848 107,830 13.53%
PBT 8,472 8,100 10,600 8,558 6,222 1,974 10,294 -12.16%
Tax -2,978 -2,820 -3,205 -2,190 -1,346 -683 -1,982 31.15%
NP 5,494 5,280 7,395 6,368 4,876 1,291 8,312 -24.10%
-
NP to SH 5,494 5,280 7,395 6,368 4,876 1,291 8,312 -24.10%
-
Tax Rate 35.15% 34.81% 30.24% 25.59% 21.63% 34.60% 19.25% -
Total Cost 124,978 109,400 123,388 116,416 111,678 26,557 99,518 16.38%
-
Net Worth 90,749 90,251 83,024 80,168 83,651 82,404 54,026 41.26%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - 365 -
Div Payout % - - - - - - 4.39% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 90,749 90,251 83,024 80,168 83,651 82,404 54,026 41.26%
NOSH 61,316 61,395 56,866 56,857 55,033 54,936 36,504 41.25%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 4.21% 4.60% 5.65% 5.19% 4.18% 4.64% 7.71% -
ROE 6.05% 5.85% 8.91% 7.94% 5.83% 1.57% 15.39% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 212.78 186.79 229.98 215.95 211.79 50.69 295.39 -19.62%
EPS 8.96 8.60 12.22 11.20 8.86 2.35 22.77 -46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.48 1.47 1.46 1.41 1.52 1.50 1.48 0.00%
Adjusted Per Share Value based on latest NOSH - 56,885
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 121.93 107.17 122.22 114.74 108.92 26.02 100.77 13.53%
EPS 5.13 4.93 6.91 5.95 4.56 1.21 7.77 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
NAPS 0.8481 0.8434 0.7759 0.7492 0.7817 0.7701 0.5049 41.26%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.29 1.19 0.97 0.87 1.05 1.25 1.45 -
P/RPS 0.61 0.64 0.42 0.40 0.50 2.47 0.49 15.70%
P/EPS 14.40 13.84 7.46 7.77 11.85 53.19 6.37 72.16%
EY 6.95 7.23 13.41 12.87 8.44 1.88 15.70 -41.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.87 0.81 0.66 0.62 0.69 0.83 0.98 -7.62%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 30/10/02 28/08/02 -
Price 1.44 1.42 1.23 0.79 1.02 1.08 1.28 -
P/RPS 0.68 0.76 0.53 0.37 0.48 2.13 0.43 35.69%
P/EPS 16.07 16.51 9.46 7.05 11.51 45.96 5.62 101.33%
EY 6.22 6.06 10.57 14.18 8.69 2.18 17.79 -50.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 0.97 0.97 0.84 0.56 0.67 0.72 0.86 8.34%

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