[MAEMODE] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 4.05%
YoY- 12.67%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 159,465 142,014 142,014 130,472 114,680 130,783 122,784 23.16%
PBT 11,484 10,788 10,788 8,472 8,100 10,600 8,558 26.41%
Tax -3,159 -3,181 -3,181 -2,978 -2,820 -3,205 -2,190 33.90%
NP 8,325 7,606 7,606 5,494 5,280 7,395 6,368 23.80%
-
NP to SH 8,325 7,606 7,606 5,494 5,280 7,395 6,368 23.80%
-
Tax Rate 27.51% 29.49% 29.49% 35.15% 34.81% 30.24% 25.59% -
Total Cost 151,140 134,408 134,408 124,978 109,400 123,388 116,416 23.12%
-
Net Worth 97,234 94,256 0 90,749 90,251 83,024 80,168 16.62%
Dividend
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 97,234 94,256 0 90,749 90,251 83,024 80,168 16.62%
NOSH 62,329 62,010 63,388 61,316 61,395 56,866 56,857 7.59%
Ratio Analysis
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.22% 5.36% 5.36% 4.21% 4.60% 5.65% 5.19% -
ROE 8.56% 8.07% 0.00% 6.05% 5.85% 8.91% 7.94% -
Per Share
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 255.84 229.02 224.04 212.78 186.79 229.98 215.95 14.46%
EPS 11.67 12.27 12.00 8.96 8.60 12.22 11.20 3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.52 0.00 1.48 1.47 1.46 1.41 8.39%
Adjusted Per Share Value based on latest NOSH - 61,244
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 149.02 132.72 132.72 121.93 107.17 122.22 114.74 23.16%
EPS 7.78 7.11 7.11 5.13 4.93 6.91 5.95 23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9087 0.8808 0.00 0.8481 0.8434 0.7759 0.7492 16.62%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.13 1.49 1.49 1.29 1.19 0.97 0.87 -
P/RPS 0.44 0.65 0.67 0.61 0.64 0.42 0.40 7.89%
P/EPS 8.46 12.15 12.42 14.40 13.84 7.46 7.77 7.01%
EY 11.82 8.23 8.05 6.95 7.23 13.41 12.87 -6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 0.00 0.87 0.81 0.66 0.62 12.65%
Price Multiplier on Announcement Date
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/07/04 30/04/04 - 30/01/04 30/10/03 30/07/03 29/04/03 -
Price 0.97 1.29 0.00 1.44 1.42 1.23 0.79 -
P/RPS 0.38 0.56 0.00 0.68 0.76 0.53 0.37 2.14%
P/EPS 7.26 10.52 0.00 16.07 16.51 9.46 7.05 2.36%
EY 13.77 9.51 0.00 6.22 6.06 10.57 14.18 -2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.85 0.00 0.97 0.97 0.84 0.56 8.44%

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