[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- -28.6%
YoY- 308.99%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 142,014 142,014 130,472 114,680 130,783 122,784 116,554 17.13%
PBT 10,788 10,788 8,472 8,100 10,600 8,558 6,222 55.35%
Tax -3,181 -3,181 -2,978 -2,820 -3,205 -2,190 -1,346 99.05%
NP 7,606 7,606 5,494 5,280 7,395 6,368 4,876 42.74%
-
NP to SH 7,606 7,606 5,494 5,280 7,395 6,368 4,876 42.74%
-
Tax Rate 29.49% 29.49% 35.15% 34.81% 30.24% 25.59% 21.63% -
Total Cost 134,408 134,408 124,978 109,400 123,388 116,416 111,678 15.98%
-
Net Worth 94,256 0 90,749 90,251 83,024 80,168 83,651 10.02%
Dividend
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 94,256 0 90,749 90,251 83,024 80,168 83,651 10.02%
NOSH 62,010 63,388 61,316 61,395 56,866 56,857 55,033 10.02%
Ratio Analysis
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 5.36% 5.36% 4.21% 4.60% 5.65% 5.19% 4.18% -
ROE 8.07% 0.00% 6.05% 5.85% 8.91% 7.94% 5.83% -
Per Share
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 229.02 224.04 212.78 186.79 229.98 215.95 211.79 6.46%
EPS 12.27 12.00 8.96 8.60 12.22 11.20 8.86 29.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.00 1.48 1.47 1.46 1.41 1.52 0.00%
Adjusted Per Share Value based on latest NOSH - 61,395
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 132.72 132.72 121.93 107.17 122.22 114.74 108.92 17.13%
EPS 7.11 7.11 5.13 4.93 6.91 5.95 4.56 42.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8808 0.00 0.8481 0.8434 0.7759 0.7492 0.7817 10.02%
Price Multiplier on Financial Quarter End Date
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 27/02/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.49 1.49 1.29 1.19 0.97 0.87 1.05 -
P/RPS 0.65 0.67 0.61 0.64 0.42 0.40 0.50 23.36%
P/EPS 12.15 12.42 14.40 13.84 7.46 7.77 11.85 2.02%
EY 8.23 8.05 6.95 7.23 13.41 12.87 8.44 -1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 0.87 0.81 0.66 0.62 0.69 32.42%
Price Multiplier on Announcement Date
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/04/04 - 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 -
Price 1.29 0.00 1.44 1.42 1.23 0.79 1.02 -
P/RPS 0.56 0.00 0.68 0.76 0.53 0.37 0.48 13.13%
P/EPS 10.52 0.00 16.07 16.51 9.46 7.05 11.51 -6.94%
EY 9.51 0.00 6.22 6.06 10.57 14.18 8.69 7.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.97 0.97 0.84 0.56 0.67 20.98%

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