[MAEMODE] QoQ Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 50.55%
YoY- 32.74%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 252,535 146,896 69,455 286,779 172,765 105,424 47,155 207.04%
PBT 18,743 9,579 4,449 18,640 10,311 6,601 2,911 247.27%
Tax -4,501 -2,309 -1,125 -6,540 -2,782 -1,757 -737 235.22%
NP 14,242 7,270 3,324 12,100 7,529 4,844 2,174 251.31%
-
NP to SH 13,869 7,126 3,405 11,895 7,901 4,826 2,109 252.21%
-
Tax Rate 24.01% 24.10% 25.29% 35.09% 26.98% 26.62% 25.32% -
Total Cost 238,293 139,626 66,131 274,679 165,236 100,580 44,981 204.82%
-
Net Worth 164,465 157,824 153,129 151,240 148,322 144,684 141,549 10.55%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 1,426 - - - -
Div Payout % - - - 11.99% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 164,465 157,824 153,129 151,240 148,322 144,684 141,549 10.55%
NOSH 96,178 95,651 95,111 95,119 95,078 95,187 94,999 0.82%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 5.64% 4.95% 4.79% 4.22% 4.36% 4.59% 4.61% -
ROE 8.43% 4.52% 2.22% 7.86% 5.33% 3.34% 1.49% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 262.57 153.57 73.02 301.49 181.71 110.75 49.64 204.50%
EPS 14.42 7.45 3.58 12.33 8.21 5.07 2.22 249.32%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.71 1.65 1.61 1.59 1.56 1.52 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 95,193
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 236.00 137.28 64.91 268.00 161.45 98.52 44.07 207.02%
EPS 12.96 6.66 3.18 11.12 7.38 4.51 1.97 252.30%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.537 1.4749 1.431 1.4134 1.3861 1.3521 1.3228 10.55%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.23 1.25 1.13 0.93 0.81 0.78 0.85 -
P/RPS 0.47 0.81 1.55 0.31 0.45 0.70 1.71 -57.82%
P/EPS 8.53 16.78 31.56 7.44 9.75 15.38 38.29 -63.35%
EY 11.72 5.96 3.17 13.45 10.26 6.50 2.61 172.93%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.70 0.58 0.52 0.51 0.57 16.90%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 -
Price 1.35 1.30 1.26 1.03 1.07 0.79 0.84 -
P/RPS 0.51 0.85 1.73 0.34 0.59 0.71 1.69 -55.10%
P/EPS 9.36 17.45 35.20 8.24 12.88 15.58 37.84 -60.69%
EY 10.68 5.73 2.84 12.14 7.77 6.42 2.64 154.54%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.78 0.65 0.69 0.52 0.56 25.86%

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