[MAEMODE] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 17.78%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 518,608 534,830 561,284 641,987 573,297 634,176 606,520 -9.92%
PBT -4,988 3,810 15,636 24,748 21,650 24,446 30,956 -
Tax -1,352 -2,682 -3,912 -8,500 -7,853 -8,918 -13,260 -78.20%
NP -6,340 1,128 11,724 16,248 13,797 15,528 17,696 -
-
NP to SH -6,338 1,128 11,724 16,251 13,797 15,528 17,696 -
-
Tax Rate - 70.39% 25.02% 34.35% 36.27% 36.48% 42.83% -
Total Cost 524,948 533,702 549,560 625,739 559,500 618,648 588,824 -7.37%
-
Net Worth 244,124 249,011 252,451 249,338 235,425 236,342 230,305 3.96%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 244,124 249,011 252,451 249,338 235,425 236,342 230,305 3.96%
NOSH 107,072 106,415 106,970 107,012 107,011 106,942 107,118 -0.02%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -1.22% 0.21% 2.09% 2.53% 2.41% 2.45% 2.92% -
ROE -2.60% 0.45% 4.64% 6.52% 5.86% 6.57% 7.68% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 484.35 502.59 524.71 599.92 535.74 593.01 566.21 -9.89%
EPS 5.92 1.06 10.96 15.19 12.89 14.52 16.52 -49.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.34 2.36 2.33 2.20 2.21 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 107,014
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 484.65 499.81 524.53 599.95 535.76 592.65 566.81 -9.92%
EPS -5.92 1.05 10.96 15.19 12.89 14.51 16.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2814 2.3271 2.3592 2.3301 2.2001 2.2087 2.1523 3.96%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.355 0.42 0.47 0.50 0.52 0.51 0.53 -
P/RPS 0.07 0.08 0.09 0.08 0.10 0.09 0.09 -15.43%
P/EPS -6.00 39.62 4.29 3.29 4.03 3.51 3.21 -
EY -16.68 2.52 23.32 30.37 24.79 28.47 31.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.20 0.21 0.24 0.23 0.25 -25.75%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 27/10/11 -
Price 0.33 0.40 0.43 0.47 0.53 0.55 0.56 -
P/RPS 0.07 0.08 0.08 0.08 0.10 0.09 0.10 -21.17%
P/EPS -5.57 37.74 3.92 3.09 4.11 3.79 3.39 -
EY -17.94 2.65 25.49 32.31 24.33 26.40 29.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.20 0.24 0.25 0.26 -33.83%

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