[MAEMODE] QoQ Cumulative Quarter Result on 30-Nov-2010 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 230.63%
YoY- 460.04%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 151,630 604,664 361,483 224,334 109,621 446,289 315,468 -38.55%
PBT 7,739 26,368 9,125 4,126 1,502 10,058 4,743 38.47%
Tax -3,315 -6,426 -3,047 -1,309 -650 -2,943 -1,295 86.80%
NP 4,424 19,942 6,078 2,817 852 7,115 3,448 18.02%
-
NP to SH 4,424 19,942 6,078 2,817 852 6,895 3,412 18.84%
-
Tax Rate 42.83% 24.37% 33.39% 31.73% 43.28% 29.26% 27.30% -
Total Cost 147,206 584,722 355,405 221,517 108,769 439,174 312,020 -39.31%
-
Net Worth 230,305 226,861 212,944 209,936 206,610 209,590 207,500 7.17%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 1,070 - - - 1,069 - -
Div Payout % - 5.37% - - - 15.51% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 230,305 226,861 212,944 209,936 206,610 209,590 207,500 7.17%
NOSH 107,118 107,010 107,007 107,110 106,499 106,933 106,959 0.09%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 2.92% 3.30% 1.68% 1.26% 0.78% 1.59% 1.09% -
ROE 1.92% 8.79% 2.85% 1.34% 0.41% 3.29% 1.64% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 141.55 565.05 337.81 209.44 102.93 417.35 294.94 -38.61%
EPS 4.13 18.64 5.68 2.63 0.80 6.44 3.19 18.73%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.15 2.12 1.99 1.96 1.94 1.96 1.94 7.07%
Adjusted Per Share Value based on latest NOSH - 106,793
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 141.70 565.07 337.81 209.65 102.44 417.07 294.81 -38.55%
EPS 4.13 18.64 5.68 2.63 0.80 6.44 3.19 18.73%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.1523 2.1201 1.99 1.9619 1.9308 1.9587 1.9391 7.18%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.53 0.55 0.54 0.53 0.49 0.55 0.64 -
P/RPS 0.37 0.10 0.16 0.25 0.48 0.13 0.22 41.28%
P/EPS 12.83 2.95 9.51 20.15 61.25 8.53 20.06 -25.70%
EY 7.79 33.88 10.52 4.96 1.63 11.72 4.98 34.64%
DY 0.00 1.82 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.25 0.26 0.27 0.27 0.25 0.28 0.33 -16.85%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 28/07/11 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 -
Price 0.56 0.53 0.55 0.58 0.54 0.50 0.56 -
P/RPS 0.40 0.09 0.16 0.28 0.52 0.12 0.19 64.03%
P/EPS 13.56 2.84 9.68 22.05 67.50 7.75 17.55 -15.75%
EY 7.38 35.16 10.33 4.53 1.48 12.90 5.70 18.73%
DY 0.00 1.89 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.30 0.28 0.26 0.29 -7.00%

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