[MAEMODE] QoQ Annualized Quarter Result on 30-Nov-2010 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 65.32%
YoY- 460.04%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 606,520 604,664 481,977 448,668 438,484 446,289 420,624 27.54%
PBT 30,956 26,368 12,166 8,252 6,008 10,058 6,324 187.46%
Tax -13,260 -6,426 -4,062 -2,618 -2,600 -2,943 -1,726 287.90%
NP 17,696 19,942 8,104 5,634 3,408 7,115 4,597 145.01%
-
NP to SH 17,696 19,942 8,104 5,634 3,408 6,895 4,549 146.73%
-
Tax Rate 42.83% 24.37% 33.39% 31.73% 43.28% 29.26% 27.29% -
Total Cost 588,824 584,722 473,873 443,034 435,076 439,174 416,026 25.98%
-
Net Worth 230,305 226,861 212,944 209,936 206,610 209,590 207,500 7.17%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 1,070 - - - 1,069 - -
Div Payout % - 5.37% - - - 15.51% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 230,305 226,861 212,944 209,936 206,610 209,590 207,500 7.17%
NOSH 107,118 107,010 107,007 107,110 106,499 106,933 106,959 0.09%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 2.92% 3.30% 1.68% 1.26% 0.78% 1.59% 1.09% -
ROE 7.68% 8.79% 3.81% 2.68% 1.65% 3.29% 2.19% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 566.21 565.05 450.42 418.88 411.72 417.35 393.26 27.42%
EPS 16.52 18.64 7.57 5.26 3.20 6.44 4.25 146.60%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.15 2.12 1.99 1.96 1.94 1.96 1.94 7.07%
Adjusted Per Share Value based on latest NOSH - 106,793
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 566.81 565.07 450.42 419.29 409.77 417.07 393.08 27.55%
EPS 16.54 18.64 7.57 5.27 3.18 6.44 4.25 146.80%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.1523 2.1201 1.99 1.9619 1.9308 1.9587 1.9391 7.18%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.53 0.55 0.54 0.53 0.49 0.55 0.64 -
P/RPS 0.09 0.10 0.12 0.13 0.12 0.13 0.16 -31.78%
P/EPS 3.21 2.95 7.13 10.08 15.31 8.53 15.05 -64.20%
EY 31.17 33.88 14.02 9.92 6.53 11.72 6.65 179.28%
DY 0.00 1.82 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.25 0.26 0.27 0.27 0.25 0.28 0.33 -16.85%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 28/07/11 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 -
Price 0.56 0.53 0.55 0.58 0.54 0.50 0.56 -
P/RPS 0.10 0.09 0.12 0.14 0.13 0.12 0.14 -20.04%
P/EPS 3.39 2.84 7.26 11.03 16.88 7.75 13.17 -59.43%
EY 29.50 35.16 13.77 9.07 5.93 12.90 7.60 146.37%
DY 0.00 1.89 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.30 0.28 0.26 0.29 -7.00%

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