[MAEMODE] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -11.15%
YoY- 70.25%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 534,830 561,284 641,987 573,297 634,176 606,520 604,664 -7.83%
PBT 3,810 15,636 24,748 21,650 24,446 30,956 26,368 -72.36%
Tax -2,682 -3,912 -8,500 -7,853 -8,918 -13,260 -6,426 -44.06%
NP 1,128 11,724 16,248 13,797 15,528 17,696 19,942 -85.18%
-
NP to SH 1,128 11,724 16,251 13,797 15,528 17,696 19,942 -85.18%
-
Tax Rate 70.39% 25.02% 34.35% 36.27% 36.48% 42.83% 24.37% -
Total Cost 533,702 549,560 625,739 559,500 618,648 588,824 584,722 -5.88%
-
Net Worth 249,011 252,451 249,338 235,425 236,342 230,305 226,861 6.38%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - 1,070 -
Div Payout % - - - - - - 5.37% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 249,011 252,451 249,338 235,425 236,342 230,305 226,861 6.38%
NOSH 106,415 106,970 107,012 107,011 106,942 107,118 107,010 -0.37%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.21% 2.09% 2.53% 2.41% 2.45% 2.92% 3.30% -
ROE 0.45% 4.64% 6.52% 5.86% 6.57% 7.68% 8.79% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 502.59 524.71 599.92 535.74 593.01 566.21 565.05 -7.49%
EPS 1.06 10.96 15.19 12.89 14.52 16.52 18.64 -85.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.34 2.36 2.33 2.20 2.21 2.15 2.12 6.78%
Adjusted Per Share Value based on latest NOSH - 107,219
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 499.81 524.53 599.95 535.76 592.65 566.81 565.07 -7.83%
EPS 1.05 10.96 15.19 12.89 14.51 16.54 18.64 -85.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 2.3271 2.3592 2.3301 2.2001 2.2087 2.1523 2.1201 6.38%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.42 0.47 0.50 0.52 0.51 0.53 0.55 -
P/RPS 0.08 0.09 0.08 0.10 0.09 0.09 0.10 -13.78%
P/EPS 39.62 4.29 3.29 4.03 3.51 3.21 2.95 462.35%
EY 2.52 23.32 30.37 24.79 28.47 31.17 33.88 -82.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.18 0.20 0.21 0.24 0.23 0.25 0.26 -21.68%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 27/10/11 28/07/11 -
Price 0.40 0.43 0.47 0.53 0.55 0.56 0.53 -
P/RPS 0.08 0.08 0.08 0.10 0.09 0.10 0.09 -7.53%
P/EPS 37.74 3.92 3.09 4.11 3.79 3.39 2.84 458.39%
EY 2.65 25.49 32.31 24.33 26.40 29.50 35.16 -82.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.17 0.18 0.20 0.24 0.25 0.26 0.25 -22.61%

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