[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-2009 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -83.79%
YoY- -90.76%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 446,289 420,624 393,242 325,996 481,857 526,110 512,452 -8.81%
PBT 10,058 6,324 2,192 2,720 18,264 26,525 35,924 -57.23%
Tax -2,943 -1,726 -770 -508 -6,551 -8,562 -11,774 -60.35%
NP 7,115 4,597 1,422 2,212 11,713 17,962 24,150 -55.75%
-
NP to SH 6,895 4,549 1,006 1,912 11,793 17,426 23,110 -55.38%
-
Tax Rate 29.26% 27.29% 35.13% 18.68% 35.87% 32.28% 32.77% -
Total Cost 439,174 416,026 391,820 323,784 470,144 508,148 488,302 -6.83%
-
Net Worth 209,590 207,500 210,831 210,320 205,537 208,734 206,492 0.99%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 1,069 - - - 1,070 - - -
Div Payout % 15.51% - - - 9.08% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 209,590 207,500 210,831 210,320 205,537 208,734 206,492 0.99%
NOSH 106,933 106,959 107,021 106,222 107,050 107,043 106,990 -0.03%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.59% 1.09% 0.36% 0.68% 2.43% 3.41% 4.71% -
ROE 3.29% 2.19% 0.48% 0.91% 5.74% 8.35% 11.19% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 417.35 393.26 367.44 306.90 450.12 491.49 478.97 -8.77%
EPS 6.44 4.25 0.94 1.80 11.03 16.28 21.60 -55.40%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.96 1.94 1.97 1.98 1.92 1.95 1.93 1.03%
Adjusted Per Share Value based on latest NOSH - 106,222
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 417.07 393.08 367.49 304.65 450.31 491.66 478.90 -8.81%
EPS 6.44 4.25 0.94 1.79 11.02 16.29 21.60 -55.40%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.9587 1.9391 1.9703 1.9655 1.9208 1.9507 1.9297 1.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.55 0.64 0.63 0.74 0.69 0.92 0.93 -
P/RPS 0.13 0.16 0.17 0.24 0.15 0.19 0.19 -22.37%
P/EPS 8.53 15.05 67.02 41.11 6.26 5.65 4.31 57.69%
EY 11.72 6.65 1.49 2.43 15.97 17.70 23.23 -36.65%
DY 1.82 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.28 0.33 0.32 0.37 0.36 0.47 0.48 -30.20%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 30/04/10 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 -
Price 0.50 0.56 0.65 0.69 0.72 0.73 0.96 -
P/RPS 0.12 0.14 0.18 0.22 0.16 0.15 0.20 -28.88%
P/EPS 7.75 13.17 69.15 38.33 6.54 4.48 4.44 45.01%
EY 12.90 7.60 1.45 2.61 15.30 22.30 22.50 -31.00%
DY 2.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.26 0.29 0.33 0.35 0.38 0.37 0.50 -35.36%

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