[MAEMODE] QoQ Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 128.83%
YoY- 34.8%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 69,455 286,779 172,765 105,424 47,155 186,037 123,254 -31.70%
PBT 4,449 18,640 10,311 6,601 2,911 12,597 8,717 -36.05%
Tax -1,125 -6,540 -2,782 -1,757 -737 -3,636 -2,235 -36.64%
NP 3,324 12,100 7,529 4,844 2,174 8,961 6,482 -35.85%
-
NP to SH 3,405 11,895 7,901 4,826 2,109 8,961 6,482 -34.81%
-
Tax Rate 25.29% 35.09% 26.98% 26.62% 25.32% 28.86% 25.64% -
Total Cost 66,131 274,679 165,236 100,580 44,981 177,076 116,772 -31.47%
-
Net Worth 153,129 151,240 148,322 144,684 141,549 104,819 91,331 40.99%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 1,426 - - - 356 - -
Div Payout % - 11.99% - - - 3.98% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 153,129 151,240 148,322 144,684 141,549 104,819 91,331 40.99%
NOSH 95,111 95,119 95,078 95,187 94,999 71,305 63,424 30.91%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.79% 4.22% 4.36% 4.59% 4.61% 4.82% 5.26% -
ROE 2.22% 7.86% 5.33% 3.34% 1.49% 8.55% 7.10% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 73.02 301.49 181.71 110.75 49.64 260.90 194.33 -47.83%
EPS 3.58 12.33 8.21 5.07 2.22 9.42 10.22 -50.21%
DPS 0.00 1.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.61 1.59 1.56 1.52 1.49 1.47 1.44 7.70%
Adjusted Per Share Value based on latest NOSH - 95,034
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 64.91 268.00 161.45 98.52 44.07 173.86 115.18 -31.70%
EPS 3.18 11.12 7.38 4.51 1.97 8.37 6.06 -34.86%
DPS 0.00 1.33 0.00 0.00 0.00 0.33 0.00 -
NAPS 1.431 1.4134 1.3861 1.3521 1.3228 0.9796 0.8535 40.99%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.13 0.93 0.81 0.78 0.85 0.73 0.94 -
P/RPS 1.55 0.31 0.45 0.70 1.71 0.28 0.48 118.00%
P/EPS 31.56 7.44 9.75 15.38 38.29 5.81 9.20 126.94%
EY 3.17 13.45 10.26 6.50 2.61 17.22 10.87 -55.92%
DY 0.00 1.61 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.70 0.58 0.52 0.51 0.57 0.50 0.65 5.05%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 -
Price 1.26 1.03 1.07 0.79 0.84 0.81 0.75 -
P/RPS 1.73 0.34 0.59 0.71 1.69 0.31 0.39 169.24%
P/EPS 35.20 8.24 12.88 15.58 37.84 6.45 7.34 183.56%
EY 2.84 12.14 7.77 6.42 2.64 15.51 13.63 -64.75%
DY 0.00 1.46 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.78 0.65 0.69 0.52 0.56 0.55 0.52 30.94%

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