[MAEMODE] QoQ Cumulative Quarter Result on 31-May-2004 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 45.92%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Revenue 123,254 74,122 39,947 159,465 106,511 106,511 65,236 66.40%
PBT 8,717 4,732 2,670 11,484 8,091 8,091 4,236 78.18%
Tax -2,235 -1,152 -873 -3,159 -2,386 -2,386 -1,489 38.41%
NP 6,482 3,580 1,797 8,325 5,705 5,705 2,747 98.81%
-
NP to SH 6,482 3,580 1,797 8,325 5,705 5,705 2,747 98.81%
-
Tax Rate 25.64% 24.34% 32.70% 27.51% 29.49% 29.49% 35.15% -
Total Cost 116,772 70,542 38,150 151,140 100,806 100,806 62,489 64.94%
-
Net Worth 91,331 102,647 101,597 97,234 94,256 0 90,749 0.51%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Net Worth 91,331 102,647 101,597 97,234 94,256 0 90,749 0.51%
NOSH 63,424 63,362 63,498 62,329 62,010 63,388 61,316 2.74%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
NP Margin 5.26% 4.83% 4.50% 5.22% 5.36% 5.36% 4.21% -
ROE 7.10% 3.49% 1.77% 8.56% 6.05% 0.00% 3.03% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 194.33 116.98 62.91 255.84 171.76 168.03 106.39 61.96%
EPS 10.22 5.65 2.83 11.67 9.20 9.00 4.48 93.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.62 1.60 1.56 1.52 0.00 1.48 -2.16%
Adjusted Per Share Value based on latest NOSH - 62,333
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 115.18 69.27 37.33 149.02 99.54 99.54 60.96 66.41%
EPS 6.06 3.35 1.68 7.78 5.33 5.33 2.57 98.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8535 0.9593 0.9494 0.9087 0.8808 0.00 0.8481 0.50%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 -
Price 0.94 1.05 0.99 1.13 1.49 1.49 1.29 -
P/RPS 0.48 0.90 1.57 0.44 0.87 0.89 1.21 -52.29%
P/EPS 9.20 18.58 34.98 8.46 16.20 16.56 28.79 -59.87%
EY 10.87 5.38 2.86 11.82 6.17 6.04 3.47 149.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.62 0.72 0.98 0.00 0.87 -20.81%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 29/04/05 27/01/05 28/10/04 29/07/04 30/04/04 - 30/01/04 -
Price 0.75 0.90 1.04 0.97 1.29 0.00 1.44 -
P/RPS 0.39 0.77 1.65 0.38 0.75 0.00 1.35 -62.98%
P/EPS 7.34 15.93 36.75 7.26 14.02 0.00 32.14 -69.33%
EY 13.63 6.28 2.72 13.77 7.13 0.00 3.11 226.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.65 0.62 0.85 0.00 0.97 -39.28%

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