[MAEMODE] QoQ Annualized Quarter Result on 31-Aug-2010 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -50.57%
YoY- 78.24%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 604,664 481,977 448,668 438,484 446,289 420,624 393,242 33.25%
PBT 26,368 12,166 8,252 6,008 10,058 6,324 2,192 425.79%
Tax -6,426 -4,062 -2,618 -2,600 -2,943 -1,726 -770 311.96%
NP 19,942 8,104 5,634 3,408 7,115 4,597 1,422 482.47%
-
NP to SH 19,942 8,104 5,634 3,408 6,895 4,549 1,006 633.78%
-
Tax Rate 24.37% 33.39% 31.73% 43.28% 29.26% 27.29% 35.13% -
Total Cost 584,722 473,873 443,034 435,076 439,174 416,026 391,820 30.62%
-
Net Worth 226,861 212,944 209,936 206,610 209,590 207,500 210,831 5.01%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 1,070 - - - 1,069 - - -
Div Payout % 5.37% - - - 15.51% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 226,861 212,944 209,936 206,610 209,590 207,500 210,831 5.01%
NOSH 107,010 107,007 107,110 106,499 106,933 106,959 107,021 -0.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 3.30% 1.68% 1.26% 0.78% 1.59% 1.09% 0.36% -
ROE 8.79% 3.81% 2.68% 1.65% 3.29% 2.19% 0.48% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 565.05 450.42 418.88 411.72 417.35 393.26 367.44 33.26%
EPS 18.64 7.57 5.26 3.20 6.44 4.25 0.94 633.95%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.12 1.99 1.96 1.94 1.96 1.94 1.97 5.01%
Adjusted Per Share Value based on latest NOSH - 106,499
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 565.07 450.42 419.29 409.77 417.07 393.08 367.49 33.25%
EPS 18.64 7.57 5.27 3.18 6.44 4.25 0.94 633.95%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.1201 1.99 1.9619 1.9308 1.9587 1.9391 1.9703 5.01%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.55 0.54 0.53 0.49 0.55 0.64 0.63 -
P/RPS 0.10 0.12 0.13 0.12 0.13 0.16 0.17 -29.81%
P/EPS 2.95 7.13 10.08 15.31 8.53 15.05 67.02 -87.55%
EY 33.88 14.02 9.92 6.53 11.72 6.65 1.49 704.13%
DY 1.82 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.25 0.28 0.33 0.32 -12.93%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 -
Price 0.53 0.55 0.58 0.54 0.50 0.56 0.65 -
P/RPS 0.09 0.12 0.14 0.13 0.12 0.14 0.18 -37.03%
P/EPS 2.84 7.26 11.03 16.88 7.75 13.17 69.15 -88.11%
EY 35.16 13.77 9.07 5.93 12.90 7.60 1.45 739.39%
DY 1.89 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.28 0.26 0.29 0.33 -16.91%

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