[MAEMODE] QoQ Cumulative Quarter Result on 28-Feb-2007 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 94.63%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 206,281 101,274 377,492 252,535 146,896 69,455 286,779 -19.70%
PBT 14,018 7,209 22,882 18,743 9,579 4,449 18,640 -17.28%
Tax -3,458 -2,041 -5,653 -4,501 -2,309 -1,125 -6,540 -34.58%
NP 10,560 5,168 17,229 14,242 7,270 3,324 12,100 -8.66%
-
NP to SH 10,835 5,085 16,421 13,869 7,126 3,405 11,895 -6.02%
-
Tax Rate 24.67% 28.31% 24.71% 24.01% 24.10% 25.29% 35.09% -
Total Cost 195,721 96,106 360,263 238,293 139,626 66,131 274,679 -20.20%
-
Net Worth 189,771 171,751 167,772 164,465 157,824 153,129 151,240 16.31%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 1,928 - - - 1,426 -
Div Payout % - - 11.74% - - - 11.99% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 189,771 171,751 167,772 164,465 157,824 153,129 151,240 16.31%
NOSH 106,017 96,489 96,420 96,178 95,651 95,111 95,119 7.49%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin 5.12% 5.10% 4.56% 5.64% 4.95% 4.79% 4.22% -
ROE 5.71% 2.96% 9.79% 8.43% 4.52% 2.22% 7.86% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 194.57 104.96 391.50 262.57 153.57 73.02 301.49 -25.30%
EPS 10.22 5.27 17.03 14.42 7.45 3.58 12.33 -11.75%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.79 1.78 1.74 1.71 1.65 1.61 1.59 8.21%
Adjusted Per Share Value based on latest NOSH - 96,191
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 192.77 94.64 352.77 236.00 137.28 64.91 268.00 -19.70%
EPS 10.13 4.75 15.35 12.96 6.66 3.18 11.12 -6.02%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.33 -
NAPS 1.7735 1.6051 1.5679 1.537 1.4749 1.431 1.4134 16.31%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 1.54 1.34 1.34 1.23 1.25 1.13 0.93 -
P/RPS 0.79 1.28 0.34 0.47 0.81 1.55 0.31 86.46%
P/EPS 15.07 25.43 7.87 8.53 16.78 31.56 7.44 60.01%
EY 6.64 3.93 12.71 11.72 5.96 3.17 13.45 -37.50%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.61 -
P/NAPS 0.86 0.75 0.77 0.72 0.76 0.70 0.58 29.99%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 -
Price 1.39 1.48 1.34 1.35 1.30 1.26 1.03 -
P/RPS 0.71 1.41 0.34 0.51 0.85 1.73 0.34 63.30%
P/EPS 13.60 28.08 7.87 9.36 17.45 35.20 8.24 39.61%
EY 7.35 3.56 12.71 10.68 5.73 2.84 12.14 -28.41%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.46 -
P/NAPS 0.78 0.83 0.77 0.79 0.79 0.78 0.65 12.91%

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