[MAEMODE] QoQ Cumulative Quarter Result on 31-May-2010 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 102.08%
YoY- -41.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 361,483 224,334 109,621 446,289 315,468 196,621 81,499 170.69%
PBT 9,125 4,126 1,502 10,058 4,743 1,096 680 467.38%
Tax -3,047 -1,309 -650 -2,943 -1,295 -385 -127 736.70%
NP 6,078 2,817 852 7,115 3,448 711 553 396.51%
-
NP to SH 6,078 2,817 852 6,895 3,412 503 478 447.32%
-
Tax Rate 33.39% 31.73% 43.28% 29.26% 27.30% 35.13% 18.68% -
Total Cost 355,405 221,517 108,769 439,174 312,020 195,910 80,946 168.86%
-
Net Worth 212,944 209,936 206,610 209,590 207,500 210,831 210,320 0.83%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 1,069 - - - -
Div Payout % - - - 15.51% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 212,944 209,936 206,610 209,590 207,500 210,831 210,320 0.83%
NOSH 107,007 107,110 106,499 106,933 106,959 107,021 106,222 0.49%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 1.68% 1.26% 0.78% 1.59% 1.09% 0.36% 0.68% -
ROE 2.85% 1.34% 0.41% 3.29% 1.64% 0.24% 0.23% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 337.81 209.44 102.93 417.35 294.94 183.72 76.73 169.35%
EPS 5.68 2.63 0.80 6.44 3.19 0.47 0.45 444.63%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.99 1.96 1.94 1.96 1.94 1.97 1.98 0.33%
Adjusted Per Share Value based on latest NOSH - 106,909
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 337.81 209.65 102.44 417.07 294.81 183.75 76.16 170.69%
EPS 5.68 2.63 0.80 6.44 3.19 0.47 0.45 444.63%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.99 1.9619 1.9308 1.9587 1.9391 1.9703 1.9655 0.83%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.54 0.53 0.49 0.55 0.64 0.63 0.74 -
P/RPS 0.16 0.25 0.48 0.13 0.22 0.34 0.96 -69.81%
P/EPS 9.51 20.15 61.25 8.53 20.06 134.04 164.44 -85.12%
EY 10.52 4.96 1.63 11.72 4.98 0.75 0.61 570.99%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.28 0.33 0.32 0.37 -18.99%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 30/10/09 -
Price 0.55 0.58 0.54 0.50 0.56 0.65 0.69 -
P/RPS 0.16 0.28 0.52 0.12 0.19 0.35 0.90 -68.48%
P/EPS 9.68 22.05 67.50 7.75 17.55 138.30 153.33 -84.22%
EY 10.33 4.53 1.48 12.90 5.70 0.72 0.65 535.31%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.28 0.26 0.29 0.33 0.35 -13.85%

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