[MAEMODE] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 13.11%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 196,621 81,499 481,857 394,583 256,226 127,786 447,116 -42.14%
PBT 1,096 680 18,264 19,894 17,962 8,876 28,973 -88.70%
Tax -385 -127 -6,551 -6,422 -5,887 -3,585 -9,092 -87.82%
NP 711 553 11,713 13,472 12,075 5,291 19,881 -89.12%
-
NP to SH 503 478 11,793 13,070 11,555 5,173 19,365 -91.20%
-
Tax Rate 35.13% 18.68% 35.87% 32.28% 32.77% 40.39% 31.38% -
Total Cost 195,910 80,946 470,144 381,111 244,151 122,495 427,235 -40.50%
-
Net Worth 210,831 210,320 205,537 208,734 206,492 204,141 195,110 5.29%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,070 - - - 2,665 -
Div Payout % - - 9.08% - - - 13.76% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 210,831 210,320 205,537 208,734 206,492 204,141 195,110 5.29%
NOSH 107,021 106,222 107,050 107,043 106,990 106,880 106,617 0.25%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 0.36% 0.68% 2.43% 3.41% 4.71% 4.14% 4.45% -
ROE 0.24% 0.23% 5.74% 6.26% 5.60% 2.53% 9.93% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 183.72 76.73 450.12 368.62 239.48 119.56 419.36 -42.28%
EPS 0.47 0.45 11.03 12.21 10.80 4.84 18.96 -91.47%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.97 1.98 1.92 1.95 1.93 1.91 1.83 5.03%
Adjusted Per Share Value based on latest NOSH - 106,690
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 183.75 76.16 450.31 368.75 239.45 119.42 417.84 -42.14%
EPS 0.47 0.45 11.02 12.21 10.80 4.83 18.10 -91.21%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.49 -
NAPS 1.9703 1.9655 1.9208 1.9507 1.9297 1.9077 1.8234 5.29%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.63 0.74 0.69 0.92 0.93 1.35 1.48 -
P/RPS 0.34 0.96 0.15 0.25 0.39 1.13 0.35 -1.91%
P/EPS 134.04 164.44 6.26 7.53 8.61 27.89 8.15 545.62%
EY 0.75 0.61 15.97 13.27 11.61 3.59 12.27 -84.45%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.69 -
P/NAPS 0.32 0.37 0.36 0.47 0.48 0.71 0.81 -46.12%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 -
Price 0.65 0.69 0.72 0.73 0.96 1.17 1.36 -
P/RPS 0.35 0.90 0.16 0.20 0.40 0.98 0.32 6.15%
P/EPS 138.30 153.33 6.54 5.98 8.89 24.17 7.49 597.35%
EY 0.72 0.65 15.30 16.73 11.25 4.14 13.36 -85.70%
DY 0.00 0.00 1.39 0.00 0.00 0.00 1.84 -
P/NAPS 0.33 0.35 0.38 0.37 0.50 0.61 0.74 -41.60%

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