[MAEMODE] QoQ Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- 38.24%
YoY- 7.64%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 172,765 105,424 47,155 186,037 123,254 74,122 39,947 166.16%
PBT 10,311 6,601 2,911 12,597 8,717 4,732 2,670 146.75%
Tax -2,782 -1,757 -737 -3,636 -2,235 -1,152 -873 117.01%
NP 7,529 4,844 2,174 8,961 6,482 3,580 1,797 160.57%
-
NP to SH 7,901 4,826 2,109 8,961 6,482 3,580 1,797 169.11%
-
Tax Rate 26.98% 26.62% 25.32% 28.86% 25.64% 24.34% 32.70% -
Total Cost 165,236 100,580 44,981 177,076 116,772 70,542 38,150 166.42%
-
Net Worth 148,322 144,684 141,549 104,819 91,331 102,647 101,597 28.78%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - 356 - - - -
Div Payout % - - - 3.98% - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 148,322 144,684 141,549 104,819 91,331 102,647 101,597 28.78%
NOSH 95,078 95,187 94,999 71,305 63,424 63,362 63,498 30.97%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 4.36% 4.59% 4.61% 4.82% 5.26% 4.83% 4.50% -
ROE 5.33% 3.34% 1.49% 8.55% 7.10% 3.49% 1.77% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 181.71 110.75 49.64 260.90 194.33 116.98 62.91 103.21%
EPS 8.21 5.07 2.22 9.42 10.22 5.65 2.83 103.80%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.49 1.47 1.44 1.62 1.60 -1.67%
Adjusted Per Share Value based on latest NOSH - 71,351
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 161.45 98.52 44.07 173.86 115.18 69.27 37.33 166.16%
EPS 7.38 4.51 1.97 8.37 6.06 3.35 1.68 168.95%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 1.3861 1.3521 1.3228 0.9796 0.8535 0.9593 0.9494 28.78%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.81 0.78 0.85 0.73 0.94 1.05 0.99 -
P/RPS 0.45 0.70 1.71 0.28 0.48 0.90 1.57 -56.62%
P/EPS 9.75 15.38 38.29 5.81 9.20 18.58 34.98 -57.42%
EY 10.26 6.50 2.61 17.22 10.87 5.38 2.86 134.89%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.57 0.50 0.65 0.65 0.62 -11.09%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 27/01/05 28/10/04 -
Price 1.07 0.79 0.84 0.81 0.75 0.90 1.04 -
P/RPS 0.59 0.71 1.69 0.31 0.39 0.77 1.65 -49.71%
P/EPS 12.88 15.58 37.84 6.45 7.34 15.93 36.75 -50.38%
EY 7.77 6.42 2.64 15.51 13.63 6.28 2.72 101.71%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.56 0.55 0.52 0.56 0.65 4.07%

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