[MAEMODE] QoQ Cumulative Quarter Result on 31-Aug-2009 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- -95.95%
YoY- -90.76%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 446,289 315,468 196,621 81,499 481,857 394,583 256,226 44.81%
PBT 10,058 4,743 1,096 680 18,264 19,894 17,962 -32.08%
Tax -2,943 -1,295 -385 -127 -6,551 -6,422 -5,887 -37.03%
NP 7,115 3,448 711 553 11,713 13,472 12,075 -29.73%
-
NP to SH 6,895 3,412 503 478 11,793 13,070 11,555 -29.14%
-
Tax Rate 29.26% 27.30% 35.13% 18.68% 35.87% 32.28% 32.77% -
Total Cost 439,174 312,020 195,910 80,946 470,144 381,111 244,151 47.95%
-
Net Worth 209,590 207,500 210,831 210,320 205,537 208,734 206,492 0.99%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 1,069 - - - 1,070 - - -
Div Payout % 15.51% - - - 9.08% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 209,590 207,500 210,831 210,320 205,537 208,734 206,492 0.99%
NOSH 106,933 106,959 107,021 106,222 107,050 107,043 106,990 -0.03%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.59% 1.09% 0.36% 0.68% 2.43% 3.41% 4.71% -
ROE 3.29% 1.64% 0.24% 0.23% 5.74% 6.26% 5.60% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 417.35 294.94 183.72 76.73 450.12 368.62 239.48 44.86%
EPS 6.44 3.19 0.47 0.45 11.03 12.21 10.80 -29.17%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.96 1.94 1.97 1.98 1.92 1.95 1.93 1.03%
Adjusted Per Share Value based on latest NOSH - 106,222
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 417.07 294.81 183.75 76.16 450.31 368.75 239.45 44.81%
EPS 6.44 3.19 0.47 0.45 11.02 12.21 10.80 -29.17%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.9587 1.9391 1.9703 1.9655 1.9208 1.9507 1.9297 1.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.55 0.64 0.63 0.74 0.69 0.92 0.93 -
P/RPS 0.13 0.22 0.34 0.96 0.15 0.25 0.39 -51.95%
P/EPS 8.53 20.06 134.04 164.44 6.26 7.53 8.61 -0.62%
EY 11.72 4.98 0.75 0.61 15.97 13.27 11.61 0.63%
DY 1.82 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.28 0.33 0.32 0.37 0.36 0.47 0.48 -30.20%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 30/04/10 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 -
Price 0.50 0.56 0.65 0.69 0.72 0.73 0.96 -
P/RPS 0.12 0.19 0.35 0.90 0.16 0.20 0.40 -55.21%
P/EPS 7.75 17.55 138.30 153.33 6.54 5.98 8.89 -8.75%
EY 12.90 5.70 0.72 0.65 15.30 16.73 11.25 9.56%
DY 2.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.26 0.29 0.33 0.35 0.38 0.37 0.50 -35.36%

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