[MAEMODE] QoQ Cumulative Quarter Result on 29-Feb-2008 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 59.53%
YoY- 24.63%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 256,226 127,786 447,116 328,025 206,281 101,274 377,492 -22.71%
PBT 17,962 8,876 28,973 22,117 14,018 7,209 22,882 -14.86%
Tax -5,887 -3,585 -9,092 -4,637 -3,458 -2,041 -5,653 2.73%
NP 12,075 5,291 19,881 17,480 10,560 5,168 17,229 -21.04%
-
NP to SH 11,555 5,173 19,365 17,285 10,835 5,085 16,421 -20.83%
-
Tax Rate 32.77% 40.39% 31.38% 20.97% 24.67% 28.31% 24.71% -
Total Cost 244,151 122,495 427,235 310,545 195,721 96,106 360,263 -22.79%
-
Net Worth 206,492 204,141 195,110 190,877 189,771 171,751 167,772 14.80%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 2,665 - - - 1,928 -
Div Payout % - - 13.76% - - - 11.74% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 206,492 204,141 195,110 190,877 189,771 171,751 167,772 14.80%
NOSH 106,990 106,880 106,617 106,042 106,017 96,489 96,420 7.16%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 4.71% 4.14% 4.45% 5.33% 5.12% 5.10% 4.56% -
ROE 5.60% 2.53% 9.93% 9.06% 5.71% 2.96% 9.79% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 239.48 119.56 419.36 309.33 194.57 104.96 391.50 -27.87%
EPS 10.80 4.84 18.96 16.30 10.22 5.27 17.03 -26.12%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.93 1.91 1.83 1.80 1.79 1.78 1.74 7.13%
Adjusted Per Share Value based on latest NOSH - 106,090
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 239.45 119.42 417.84 306.55 192.77 94.64 352.77 -22.71%
EPS 10.80 4.83 18.10 16.15 10.13 4.75 15.35 -20.84%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 1.80 -
NAPS 1.9297 1.9077 1.8234 1.7838 1.7735 1.6051 1.5679 14.80%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.93 1.35 1.48 1.46 1.54 1.34 1.34 -
P/RPS 0.39 1.13 0.35 0.47 0.79 1.28 0.34 9.55%
P/EPS 8.61 27.89 8.15 8.96 15.07 25.43 7.87 6.15%
EY 11.61 3.59 12.27 11.16 6.64 3.93 12.71 -5.84%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.49 -
P/NAPS 0.48 0.71 0.81 0.81 0.86 0.75 0.77 -26.96%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 -
Price 0.96 1.17 1.36 1.48 1.39 1.48 1.34 -
P/RPS 0.40 0.98 0.32 0.48 0.71 1.41 0.34 11.41%
P/EPS 8.89 24.17 7.49 9.08 13.60 28.08 7.87 8.43%
EY 11.25 4.14 13.36 11.01 7.35 3.56 12.71 -7.79%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.49 -
P/NAPS 0.50 0.61 0.74 0.82 0.78 0.83 0.77 -24.95%

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