[MAEMODE] QoQ Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -90.38%
YoY- -92.74%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 464,077 518,608 534,830 561,284 641,987 573,297 634,176 -18.77%
PBT -205,245 -4,988 3,810 15,636 24,748 21,650 24,446 -
Tax -2,514 -1,352 -2,682 -3,912 -8,500 -7,853 -8,918 -56.97%
NP -207,759 -6,340 1,128 11,724 16,248 13,797 15,528 -
-
NP to SH -207,760 -6,338 1,128 11,724 16,251 13,797 15,528 -
-
Tax Rate - - 70.39% 25.02% 34.35% 36.27% 36.48% -
Total Cost 671,836 524,948 533,702 549,560 625,739 559,500 618,648 5.64%
-
Net Worth 42,801 244,124 249,011 252,451 249,338 235,425 236,342 -67.95%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 42,801 244,124 249,011 252,451 249,338 235,425 236,342 -67.95%
NOSH 107,004 107,072 106,415 106,970 107,012 107,011 106,942 0.03%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -44.77% -1.22% 0.21% 2.09% 2.53% 2.41% 2.45% -
ROE -485.40% -2.60% 0.45% 4.64% 6.52% 5.86% 6.57% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 433.70 484.35 502.59 524.71 599.92 535.74 593.01 -18.81%
EPS -194.16 5.92 1.06 10.96 15.19 12.89 14.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 2.28 2.34 2.36 2.33 2.20 2.21 -67.96%
Adjusted Per Share Value based on latest NOSH - 107,104
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 433.69 484.65 499.81 524.53 599.95 535.76 592.65 -18.77%
EPS -194.16 -5.92 1.05 10.96 15.19 12.89 14.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 2.2814 2.3271 2.3592 2.3301 2.2001 2.2087 -67.95%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.33 0.355 0.42 0.47 0.50 0.52 0.51 -
P/RPS 0.08 0.07 0.08 0.09 0.08 0.10 0.09 -7.54%
P/EPS -0.17 -6.00 39.62 4.29 3.29 4.03 3.51 -
EY -588.36 -16.68 2.52 23.32 30.37 24.79 28.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.16 0.18 0.20 0.21 0.24 0.23 135.08%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 -
Price 0.09 0.33 0.40 0.43 0.47 0.53 0.55 -
P/RPS 0.02 0.07 0.08 0.08 0.08 0.10 0.09 -63.27%
P/EPS -0.05 -5.57 37.74 3.92 3.09 4.11 3.79 -
EY -2,157.33 -17.94 2.65 25.49 32.31 24.33 26.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.14 0.17 0.18 0.20 0.24 0.25 -5.40%

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