[MAEMODE] QoQ Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ-0.0%
YoY- 19.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Revenue 148,244 159,788 159,465 142,014 142,014 130,472 114,680 22.75%
PBT 9,464 10,680 11,484 10,788 10,788 8,472 8,100 13.23%
Tax -2,304 -3,492 -3,159 -3,181 -3,181 -2,978 -2,820 -14.90%
NP 7,160 7,188 8,325 7,606 7,606 5,494 5,280 27.54%
-
NP to SH 7,160 7,188 8,325 7,606 7,606 5,494 5,280 27.54%
-
Tax Rate 24.34% 32.70% 27.51% 29.49% 29.49% 35.15% 34.81% -
Total Cost 141,084 152,600 151,140 134,408 134,408 124,978 109,400 22.52%
-
Net Worth 102,647 101,597 97,234 94,256 0 90,749 90,251 10.82%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Net Worth 102,647 101,597 97,234 94,256 0 90,749 90,251 10.82%
NOSH 63,362 63,498 62,329 62,010 63,388 61,316 61,395 2.55%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
NP Margin 4.83% 4.50% 5.22% 5.36% 5.36% 4.21% 4.60% -
ROE 6.98% 7.08% 8.56% 8.07% 0.00% 6.05% 5.85% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 233.96 251.64 255.84 229.02 224.04 212.78 186.79 19.70%
EPS 11.30 11.32 11.67 12.27 12.00 8.96 8.60 24.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.56 1.52 0.00 1.48 1.47 8.06%
Adjusted Per Share Value based on latest NOSH - 62,012
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 138.54 149.33 149.02 132.72 132.72 121.93 107.17 22.75%
EPS 6.69 6.72 7.78 7.11 7.11 5.13 4.93 27.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9593 0.9494 0.9087 0.8808 0.00 0.8481 0.8434 10.83%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 -
Price 1.05 0.99 1.13 1.49 1.49 1.29 1.19 -
P/RPS 0.45 0.39 0.44 0.65 0.67 0.61 0.64 -24.52%
P/EPS 9.29 8.75 8.46 12.15 12.42 14.40 13.84 -27.26%
EY 10.76 11.43 11.82 8.23 8.05 6.95 7.23 37.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.72 0.98 0.00 0.87 0.81 -16.11%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 27/01/05 28/10/04 29/07/04 30/04/04 - 30/01/04 30/10/03 -
Price 0.90 1.04 0.97 1.29 0.00 1.44 1.42 -
P/RPS 0.38 0.41 0.38 0.56 0.00 0.68 0.76 -42.51%
P/EPS 7.96 9.19 7.26 10.52 0.00 16.07 16.51 -44.15%
EY 12.56 10.88 13.77 9.51 0.00 6.22 6.06 78.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.62 0.85 0.00 0.97 0.97 -35.51%

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