[MAEMODE] QoQ Cumulative Quarter Result on 30-Nov-2000 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
17-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- 83.37%
YoY- -9.81%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 21,569 100,316 66,821 46,803 24,952 90,456 55,510 -46.65%
PBT 2,167 11,495 7,083 5,166 2,620 11,231 7,088 -54.51%
Tax -681 -3,137 -1,543 -1,396 -564 -2,781 -1,285 -34.43%
NP 1,486 8,358 5,540 3,770 2,056 8,450 5,803 -59.57%
-
NP to SH 1,486 8,358 5,540 3,770 2,056 8,450 5,803 -59.57%
-
Tax Rate 31.43% 27.29% 21.78% 27.02% 21.53% 24.76% 18.13% -
Total Cost 20,083 91,958 61,281 43,033 22,896 82,006 49,707 -45.25%
-
Net Worth 74,299 72,922 70,611 68,665 66,993 64,999 64,037 10.38%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - 329 - - - 1,649 - -
Div Payout % - 3.95% - - - 19.52% - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 74,299 72,922 70,611 68,665 66,993 64,999 64,037 10.38%
NOSH 33,022 32,996 32,995 33,012 33,001 32,994 33,009 0.02%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 6.89% 8.33% 8.29% 8.06% 8.24% 9.34% 10.45% -
ROE 2.00% 11.46% 7.85% 5.49% 3.07% 13.00% 9.06% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 65.32 304.02 202.51 141.77 75.61 274.15 168.17 -46.67%
EPS 4.50 25.33 16.79 11.42 6.23 25.61 17.58 -59.58%
DPS 0.00 1.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.25 2.21 2.14 2.08 2.03 1.97 1.94 10.35%
Adjusted Per Share Value based on latest NOSH - 33,025
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 20.16 93.75 62.45 43.74 23.32 84.53 51.88 -46.65%
EPS 1.39 7.81 5.18 3.52 1.92 7.90 5.42 -59.53%
DPS 0.00 0.31 0.00 0.00 0.00 1.54 0.00 -
NAPS 0.6944 0.6815 0.6599 0.6417 0.6261 0.6074 0.5984 10.39%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 2.54 2.11 2.16 3.18 3.80 4.84 5.45 -
P/RPS 3.89 0.69 1.07 2.24 5.03 1.77 3.24 12.92%
P/EPS 56.44 8.33 12.86 27.85 61.00 18.90 31.00 48.93%
EY 1.77 12.00 7.77 3.59 1.64 5.29 3.23 -32.96%
DY 0.00 0.47 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 1.13 0.95 1.01 1.53 1.87 2.46 2.81 -45.42%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 26/10/01 27/07/01 30/04/01 17/01/01 25/10/00 26/07/00 25/04/00 -
Price 2.01 2.15 1.97 2.15 3.00 3.92 4.70 -
P/RPS 3.08 0.71 0.97 1.52 3.97 1.43 2.79 6.79%
P/EPS 44.67 8.49 11.73 18.83 48.15 15.31 26.73 40.69%
EY 2.24 11.78 8.52 5.31 2.08 6.53 3.74 -28.88%
DY 0.00 0.47 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.89 0.97 0.92 1.03 1.48 1.99 2.42 -48.57%

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