[MAEMODE] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 16.13%
YoY- -11.03%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 142,014 130,472 114,680 130,783 122,784 116,554 27,848 197.15%
PBT 10,788 8,472 8,100 10,600 8,558 6,222 1,974 211.22%
Tax -3,181 -2,978 -2,820 -3,205 -2,190 -1,346 -683 179.67%
NP 7,606 5,494 5,280 7,395 6,368 4,876 1,291 227.26%
-
NP to SH 7,606 5,494 5,280 7,395 6,368 4,876 1,291 227.26%
-
Tax Rate 29.49% 35.15% 34.81% 30.24% 25.59% 21.63% 34.60% -
Total Cost 134,408 124,978 109,400 123,388 116,416 111,678 26,557 195.65%
-
Net Worth 0 90,749 90,251 83,024 80,168 83,651 82,404 -
Dividend
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 0 90,749 90,251 83,024 80,168 83,651 82,404 -
NOSH 63,388 61,316 61,395 56,866 56,857 55,033 54,936 10.03%
Ratio Analysis
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 5.36% 4.21% 4.60% 5.65% 5.19% 4.18% 4.64% -
ROE 0.00% 6.05% 5.85% 8.91% 7.94% 5.83% 1.57% -
Per Share
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 224.04 212.78 186.79 229.98 215.95 211.79 50.69 170.05%
EPS 12.00 8.96 8.60 12.22 11.20 8.86 2.35 197.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.48 1.47 1.46 1.41 1.52 1.50 -
Adjusted Per Share Value based on latest NOSH - 56,906
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 132.72 121.93 107.17 122.22 114.74 108.92 26.02 197.19%
EPS 7.11 5.13 4.93 6.91 5.95 4.56 1.21 226.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8481 0.8434 0.7759 0.7492 0.7817 0.7701 -
Price Multiplier on Financial Quarter End Date
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.49 1.29 1.19 0.97 0.87 1.05 1.25 -
P/RPS 0.67 0.61 0.64 0.42 0.40 0.50 2.47 -58.19%
P/EPS 12.42 14.40 13.84 7.46 7.77 11.85 53.19 -62.18%
EY 8.05 6.95 7.23 13.41 12.87 8.44 1.88 164.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.81 0.66 0.62 0.69 0.83 -
Price Multiplier on Announcement Date
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date - 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 30/10/02 -
Price 0.00 1.44 1.42 1.23 0.79 1.02 1.08 -
P/RPS 0.00 0.68 0.76 0.53 0.37 0.48 2.13 -
P/EPS 0.00 16.07 16.51 9.46 7.05 11.51 45.96 -
EY 0.00 6.22 6.06 10.57 14.18 8.69 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.97 0.97 0.84 0.56 0.67 0.72 -

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