[MAEMODE] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -71.37%
YoY- 61.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 377,492 252,535 146,896 69,455 286,779 172,765 105,424 134.23%
PBT 22,882 18,743 9,579 4,449 18,640 10,311 6,601 129.21%
Tax -5,653 -4,501 -2,309 -1,125 -6,540 -2,782 -1,757 118.09%
NP 17,229 14,242 7,270 3,324 12,100 7,529 4,844 133.18%
-
NP to SH 16,421 13,869 7,126 3,405 11,895 7,901 4,826 126.39%
-
Tax Rate 24.71% 24.01% 24.10% 25.29% 35.09% 26.98% 26.62% -
Total Cost 360,263 238,293 139,626 66,131 274,679 165,236 100,580 134.28%
-
Net Worth 167,772 164,465 157,824 153,129 151,240 148,322 144,684 10.38%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 1,928 - - - 1,426 - - -
Div Payout % 11.74% - - - 11.99% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 167,772 164,465 157,824 153,129 151,240 148,322 144,684 10.38%
NOSH 96,420 96,178 95,651 95,111 95,119 95,078 95,187 0.86%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 4.56% 5.64% 4.95% 4.79% 4.22% 4.36% 4.59% -
ROE 9.79% 8.43% 4.52% 2.22% 7.86% 5.33% 3.34% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 391.50 262.57 153.57 73.02 301.49 181.71 110.75 132.23%
EPS 17.03 14.42 7.45 3.58 12.33 8.21 5.07 124.45%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.74 1.71 1.65 1.61 1.59 1.56 1.52 9.43%
Adjusted Per Share Value based on latest NOSH - 95,111
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 352.77 236.00 137.28 64.91 268.00 161.45 98.52 134.23%
EPS 15.35 12.96 6.66 3.18 11.12 7.38 4.51 126.43%
DPS 1.80 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.5679 1.537 1.4749 1.431 1.4134 1.3861 1.3521 10.38%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 1.34 1.23 1.25 1.13 0.93 0.81 0.78 -
P/RPS 0.34 0.47 0.81 1.55 0.31 0.45 0.70 -38.23%
P/EPS 7.87 8.53 16.78 31.56 7.44 9.75 15.38 -36.05%
EY 12.71 11.72 5.96 3.17 13.45 10.26 6.50 56.43%
DY 1.49 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 0.77 0.72 0.76 0.70 0.58 0.52 0.51 31.64%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 18/01/06 -
Price 1.34 1.35 1.30 1.26 1.03 1.07 0.79 -
P/RPS 0.34 0.51 0.85 1.73 0.34 0.59 0.71 -38.81%
P/EPS 7.87 9.36 17.45 35.20 8.24 12.88 15.58 -36.59%
EY 12.71 10.68 5.73 2.84 12.14 7.77 6.42 57.73%
DY 1.49 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 0.77 0.79 0.79 0.78 0.65 0.69 0.52 29.94%

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