[MAEMODE] QoQ Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 20.71%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 210,848 188,620 186,037 164,338 148,244 159,788 159,465 20.44%
PBT 13,202 11,644 12,597 11,622 9,464 10,680 11,484 9.73%
Tax -3,514 -2,948 -3,636 -2,980 -2,304 -3,492 -3,159 7.35%
NP 9,688 8,696 8,961 8,642 7,160 7,188 8,325 10.62%
-
NP to SH 9,652 8,436 8,961 8,642 7,160 7,188 8,325 10.35%
-
Tax Rate 26.62% 25.32% 28.86% 25.64% 24.34% 32.70% 27.51% -
Total Cost 201,160 179,924 177,076 155,696 141,084 152,600 151,140 20.97%
-
Net Worth 144,684 141,549 104,819 91,331 102,647 101,597 97,234 30.30%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 356 - - - - -
Div Payout % - - 3.98% - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 144,684 141,549 104,819 91,331 102,647 101,597 97,234 30.30%
NOSH 95,187 94,999 71,305 63,424 63,362 63,498 62,329 32.58%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.59% 4.61% 4.82% 5.26% 4.83% 4.50% 5.22% -
ROE 6.67% 5.96% 8.55% 9.46% 6.98% 7.08% 8.56% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 221.51 198.55 260.90 259.11 233.96 251.64 255.84 -9.15%
EPS 10.14 8.88 9.42 13.63 11.30 11.32 11.67 -8.93%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.49 1.47 1.44 1.62 1.60 1.56 -1.71%
Adjusted Per Share Value based on latest NOSH - 63,384
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 197.04 176.27 173.86 153.58 138.54 149.33 149.02 20.44%
EPS 9.02 7.88 8.37 8.08 6.69 6.72 7.78 10.35%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 1.3521 1.3228 0.9796 0.8535 0.9593 0.9494 0.9087 30.30%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.78 0.85 0.73 0.94 1.05 0.99 1.13 -
P/RPS 0.35 0.43 0.28 0.36 0.45 0.39 0.44 -14.13%
P/EPS 7.69 9.57 5.81 6.90 9.29 8.75 8.46 -6.15%
EY 13.00 10.45 17.22 14.50 10.76 11.43 11.82 6.54%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.50 0.65 0.65 0.62 0.72 -20.52%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 18/01/06 27/10/05 29/07/05 29/04/05 27/01/05 28/10/04 29/07/04 -
Price 0.79 0.84 0.81 0.75 0.90 1.04 0.97 -
P/RPS 0.36 0.42 0.31 0.29 0.38 0.41 0.38 -3.53%
P/EPS 7.79 9.46 6.45 5.50 7.96 9.19 7.26 4.80%
EY 12.84 10.57 15.51 18.17 12.56 10.88 13.77 -4.55%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.55 0.52 0.56 0.65 0.62 -11.05%

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