[MAEMODE] QoQ Cumulative Quarter Result on 31-Aug-2008 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
21-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- -73.29%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 481,857 394,583 256,226 127,786 447,116 328,025 206,281 75.96%
PBT 18,264 19,894 17,962 8,876 28,973 22,117 14,018 19.27%
Tax -6,551 -6,422 -5,887 -3,585 -9,092 -4,637 -3,458 53.04%
NP 11,713 13,472 12,075 5,291 19,881 17,480 10,560 7.14%
-
NP to SH 11,793 13,070 11,555 5,173 19,365 17,285 10,835 5.80%
-
Tax Rate 35.87% 32.28% 32.77% 40.39% 31.38% 20.97% 24.67% -
Total Cost 470,144 381,111 244,151 122,495 427,235 310,545 195,721 79.26%
-
Net Worth 205,537 208,734 206,492 204,141 195,110 190,877 189,771 5.45%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 1,070 - - - 2,665 - - -
Div Payout % 9.08% - - - 13.76% - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 205,537 208,734 206,492 204,141 195,110 190,877 189,771 5.45%
NOSH 107,050 107,043 106,990 106,880 106,617 106,042 106,017 0.64%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 2.43% 3.41% 4.71% 4.14% 4.45% 5.33% 5.12% -
ROE 5.74% 6.26% 5.60% 2.53% 9.93% 9.06% 5.71% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 450.12 368.62 239.48 119.56 419.36 309.33 194.57 74.82%
EPS 11.03 12.21 10.80 4.84 18.96 16.30 10.22 5.21%
DPS 1.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.92 1.95 1.93 1.91 1.83 1.80 1.79 4.78%
Adjusted Per Share Value based on latest NOSH - 106,880
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 450.31 368.75 239.45 119.42 417.84 306.55 192.77 75.96%
EPS 11.02 12.21 10.80 4.83 18.10 16.15 10.13 5.76%
DPS 1.00 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 1.9208 1.9507 1.9297 1.9077 1.8234 1.7838 1.7735 5.45%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.69 0.92 0.93 1.35 1.48 1.46 1.54 -
P/RPS 0.15 0.25 0.39 1.13 0.35 0.47 0.79 -66.93%
P/EPS 6.26 7.53 8.61 27.89 8.15 8.96 15.07 -44.29%
EY 15.97 13.27 11.61 3.59 12.27 11.16 6.64 79.41%
DY 1.45 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.36 0.47 0.48 0.71 0.81 0.81 0.86 -44.01%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 -
Price 0.72 0.73 0.96 1.17 1.36 1.48 1.39 -
P/RPS 0.16 0.20 0.40 0.98 0.32 0.48 0.71 -62.93%
P/EPS 6.54 5.98 8.89 24.17 7.49 9.08 13.60 -38.59%
EY 15.30 16.73 11.25 4.14 13.36 11.01 7.35 62.95%
DY 1.39 0.00 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 0.38 0.37 0.50 0.61 0.74 0.82 0.78 -38.05%

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