[MAEMODE] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 9.44%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Revenue 164,338 148,244 159,788 159,465 142,014 142,014 130,472 20.28%
PBT 11,622 9,464 10,680 11,484 10,788 10,788 8,472 28.79%
Tax -2,980 -2,304 -3,492 -3,159 -3,181 -3,181 -2,978 0.05%
NP 8,642 7,160 7,188 8,325 7,606 7,606 5,494 43.70%
-
NP to SH 8,642 7,160 7,188 8,325 7,606 7,606 5,494 43.70%
-
Tax Rate 25.64% 24.34% 32.70% 27.51% 29.49% 29.49% 35.15% -
Total Cost 155,696 141,084 152,600 151,140 134,408 134,408 124,978 19.23%
-
Net Worth 91,331 102,647 101,597 97,234 94,256 0 90,749 0.51%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Net Worth 91,331 102,647 101,597 97,234 94,256 0 90,749 0.51%
NOSH 63,424 63,362 63,498 62,329 62,010 63,388 61,316 2.74%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
NP Margin 5.26% 4.83% 4.50% 5.22% 5.36% 5.36% 4.21% -
ROE 9.46% 6.98% 7.08% 8.56% 8.07% 0.00% 6.05% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 259.11 233.96 251.64 255.84 229.02 224.04 212.78 17.07%
EPS 13.63 11.30 11.32 11.67 12.27 12.00 8.96 39.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.62 1.60 1.56 1.52 0.00 1.48 -2.16%
Adjusted Per Share Value based on latest NOSH - 62,333
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 153.58 138.54 149.33 149.02 132.72 132.72 121.93 20.28%
EPS 8.08 6.69 6.72 7.78 7.11 7.11 5.13 43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8535 0.9593 0.9494 0.9087 0.8808 0.00 0.8481 0.50%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 -
Price 0.94 1.05 0.99 1.13 1.49 1.49 1.29 -
P/RPS 0.36 0.45 0.39 0.44 0.65 0.67 0.61 -34.43%
P/EPS 6.90 9.29 8.75 8.46 12.15 12.42 14.40 -44.50%
EY 14.50 10.76 11.43 11.82 8.23 8.05 6.95 80.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.62 0.72 0.98 0.00 0.87 -20.81%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 29/04/05 27/01/05 28/10/04 29/07/04 30/04/04 - 30/01/04 -
Price 0.75 0.90 1.04 0.97 1.29 0.00 1.44 -
P/RPS 0.29 0.38 0.41 0.38 0.56 0.00 0.68 -49.44%
P/EPS 5.50 7.96 9.19 7.26 10.52 0.00 16.07 -57.60%
EY 18.17 12.56 10.88 13.77 9.51 0.00 6.22 135.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.65 0.62 0.85 0.00 0.97 -39.28%

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