[MAEMODE] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -69.03%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 447,116 328,025 206,281 101,274 377,492 252,535 146,896 109.88%
PBT 28,973 22,117 14,018 7,209 22,882 18,743 9,579 109.00%
Tax -9,092 -4,637 -3,458 -2,041 -5,653 -4,501 -2,309 149.15%
NP 19,881 17,480 10,560 5,168 17,229 14,242 7,270 95.43%
-
NP to SH 19,365 17,285 10,835 5,085 16,421 13,869 7,126 94.61%
-
Tax Rate 31.38% 20.97% 24.67% 28.31% 24.71% 24.01% 24.10% -
Total Cost 427,235 310,545 195,721 96,106 360,263 238,293 139,626 110.62%
-
Net Worth 195,110 190,877 189,771 171,751 167,772 164,465 157,824 15.17%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 2,665 - - - 1,928 - - -
Div Payout % 13.76% - - - 11.74% - - -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 195,110 190,877 189,771 171,751 167,772 164,465 157,824 15.17%
NOSH 106,617 106,042 106,017 96,489 96,420 96,178 95,651 7.49%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 4.45% 5.33% 5.12% 5.10% 4.56% 5.64% 4.95% -
ROE 9.93% 9.06% 5.71% 2.96% 9.79% 8.43% 4.52% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 419.36 309.33 194.57 104.96 391.50 262.57 153.57 95.24%
EPS 18.96 16.30 10.22 5.27 17.03 14.42 7.45 86.29%
DPS 2.50 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.83 1.80 1.79 1.78 1.74 1.71 1.65 7.13%
Adjusted Per Share Value based on latest NOSH - 96,489
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 417.84 306.55 192.77 94.64 352.77 236.00 137.28 109.88%
EPS 18.10 16.15 10.13 4.75 15.35 12.96 6.66 94.62%
DPS 2.49 0.00 0.00 0.00 1.80 0.00 0.00 -
NAPS 1.8234 1.7838 1.7735 1.6051 1.5679 1.537 1.4749 15.17%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.48 1.46 1.54 1.34 1.34 1.23 1.25 -
P/RPS 0.35 0.47 0.79 1.28 0.34 0.47 0.81 -42.81%
P/EPS 8.15 8.96 15.07 25.43 7.87 8.53 16.78 -38.18%
EY 12.27 11.16 6.64 3.93 12.71 11.72 5.96 61.76%
DY 1.69 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.81 0.81 0.86 0.75 0.77 0.72 0.76 4.33%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 24/04/07 07/08/07 -
Price 1.36 1.48 1.39 1.48 1.34 1.35 1.30 -
P/RPS 0.32 0.48 0.71 1.41 0.34 0.51 0.85 -47.83%
P/EPS 7.49 9.08 13.60 28.08 7.87 9.36 17.45 -43.06%
EY 13.36 11.01 7.35 3.56 12.71 10.68 5.73 75.74%
DY 1.84 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.74 0.82 0.78 0.83 0.77 0.79 0.79 -4.26%

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