[MAEMODE] QoQ Cumulative Quarter Result on 31-May-2007 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
08-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- 18.4%
YoY- 38.05%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 328,025 206,281 101,274 377,492 252,535 146,896 69,455 181.76%
PBT 22,117 14,018 7,209 22,882 18,743 9,579 4,449 191.56%
Tax -4,637 -3,458 -2,041 -5,653 -4,501 -2,309 -1,125 157.29%
NP 17,480 10,560 5,168 17,229 14,242 7,270 3,324 202.70%
-
NP to SH 17,285 10,835 5,085 16,421 13,869 7,126 3,405 195.66%
-
Tax Rate 20.97% 24.67% 28.31% 24.71% 24.01% 24.10% 25.29% -
Total Cost 310,545 195,721 96,106 360,263 238,293 139,626 66,131 180.68%
-
Net Worth 190,877 189,771 171,751 167,772 164,465 157,824 153,129 15.83%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 1,928 - - - -
Div Payout % - - - 11.74% - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 190,877 189,771 171,751 167,772 164,465 157,824 153,129 15.83%
NOSH 106,042 106,017 96,489 96,420 96,178 95,651 95,111 7.52%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin 5.33% 5.12% 5.10% 4.56% 5.64% 4.95% 4.79% -
ROE 9.06% 5.71% 2.96% 9.79% 8.43% 4.52% 2.22% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 309.33 194.57 104.96 391.50 262.57 153.57 73.02 162.04%
EPS 16.30 10.22 5.27 17.03 14.42 7.45 3.58 174.96%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.80 1.79 1.78 1.74 1.71 1.65 1.61 7.72%
Adjusted Per Share Value based on latest NOSH - 96,270
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 306.55 192.77 94.64 352.77 236.00 137.28 64.91 181.75%
EPS 16.15 10.13 4.75 15.35 12.96 6.66 3.18 195.75%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 1.7838 1.7735 1.6051 1.5679 1.537 1.4749 1.431 15.84%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 1.46 1.54 1.34 1.34 1.23 1.25 1.13 -
P/RPS 0.47 0.79 1.28 0.34 0.47 0.81 1.55 -54.89%
P/EPS 8.96 15.07 25.43 7.87 8.53 16.78 31.56 -56.83%
EY 11.16 6.64 3.93 12.71 11.72 5.96 3.17 131.59%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.81 0.86 0.75 0.77 0.72 0.76 0.70 10.22%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 24/04/08 29/01/08 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 -
Price 1.48 1.39 1.48 1.34 1.35 1.30 1.26 -
P/RPS 0.48 0.71 1.41 0.34 0.51 0.85 1.73 -57.49%
P/EPS 9.08 13.60 28.08 7.87 9.36 17.45 35.20 -59.51%
EY 11.01 7.35 3.56 12.71 10.68 5.73 2.84 146.98%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.83 0.77 0.79 0.79 0.78 3.39%

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