[MAEMODE] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -24.59%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 393,242 325,996 481,857 526,110 512,452 511,144 447,116 -8.19%
PBT 2,192 2,720 18,264 26,525 35,924 35,504 28,973 -82.08%
Tax -770 -508 -6,551 -8,562 -11,774 -14,340 -9,092 -80.68%
NP 1,422 2,212 11,713 17,962 24,150 21,164 19,881 -82.74%
-
NP to SH 1,006 1,912 11,793 17,426 23,110 20,692 19,365 -86.05%
-
Tax Rate 35.13% 18.68% 35.87% 32.28% 32.77% 40.39% 31.38% -
Total Cost 391,820 323,784 470,144 508,148 488,302 489,980 427,235 -5.60%
-
Net Worth 210,831 210,320 205,537 208,734 206,492 204,141 195,110 5.29%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,070 - - - 2,665 -
Div Payout % - - 9.08% - - - 13.76% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 210,831 210,320 205,537 208,734 206,492 204,141 195,110 5.29%
NOSH 107,021 106,222 107,050 107,043 106,990 106,880 106,617 0.25%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 0.36% 0.68% 2.43% 3.41% 4.71% 4.14% 4.45% -
ROE 0.48% 0.91% 5.74% 8.35% 11.19% 10.14% 9.93% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 367.44 306.90 450.12 491.49 478.97 478.24 419.36 -8.42%
EPS 0.94 1.80 11.03 16.28 21.60 19.36 18.96 -86.47%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.97 1.98 1.92 1.95 1.93 1.91 1.83 5.03%
Adjusted Per Share Value based on latest NOSH - 106,690
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 367.49 304.65 450.31 491.66 478.90 477.68 417.84 -8.19%
EPS 0.94 1.79 11.02 16.29 21.60 19.34 18.10 -86.05%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.49 -
NAPS 1.9703 1.9655 1.9208 1.9507 1.9297 1.9077 1.8234 5.29%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.63 0.74 0.69 0.92 0.93 1.35 1.48 -
P/RPS 0.17 0.24 0.15 0.19 0.19 0.28 0.35 -38.18%
P/EPS 67.02 41.11 6.26 5.65 4.31 6.97 8.15 306.88%
EY 1.49 2.43 15.97 17.70 23.23 14.34 12.27 -75.44%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.69 -
P/NAPS 0.32 0.37 0.36 0.47 0.48 0.71 0.81 -46.12%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 -
Price 0.65 0.69 0.72 0.73 0.96 1.17 1.36 -
P/RPS 0.18 0.22 0.16 0.15 0.20 0.24 0.32 -31.83%
P/EPS 69.15 38.33 6.54 4.48 4.44 6.04 7.49 339.49%
EY 1.45 2.61 15.30 22.30 22.50 16.55 13.36 -77.21%
DY 0.00 0.00 1.39 0.00 0.00 0.00 1.84 -
P/NAPS 0.33 0.35 0.38 0.37 0.50 0.61 0.74 -41.60%

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