[MAEMODE] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 57.04%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 388,956 267,415 140,321 641,987 429,973 317,088 151,630 87.49%
PBT -3,741 1,905 3,909 24,748 16,238 12,223 7,739 -
Tax -1,014 -1,341 -978 -8,500 -5,890 -4,459 -3,315 -54.63%
NP -4,755 564 2,931 16,248 10,348 7,764 4,424 -
-
NP to SH -4,754 564 2,931 16,251 10,348 7,764 4,424 -
-
Tax Rate - 70.39% 25.02% 34.35% 36.27% 36.48% 42.83% -
Total Cost 393,711 266,851 137,390 625,739 419,625 309,324 147,206 92.79%
-
Net Worth 244,124 249,011 252,451 249,338 235,425 236,342 230,305 3.96%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 244,124 249,011 252,451 249,338 235,425 236,342 230,305 3.96%
NOSH 107,072 106,415 106,970 107,012 107,011 106,942 107,118 -0.02%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -1.22% 0.21% 2.09% 2.53% 2.41% 2.45% 2.92% -
ROE -1.95% 0.23% 1.16% 6.52% 4.40% 3.29% 1.92% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 363.27 251.29 131.18 599.92 401.80 296.50 141.55 87.55%
EPS 4.44 0.53 2.74 15.19 9.67 7.26 4.13 4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.34 2.36 2.33 2.20 2.21 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 107,014
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 363.49 249.91 131.13 599.95 401.82 296.33 141.70 87.49%
EPS -4.44 0.53 2.74 15.19 9.67 7.26 4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2814 2.3271 2.3592 2.3301 2.2001 2.2087 2.1523 3.96%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.355 0.42 0.47 0.50 0.52 0.51 0.53 -
P/RPS 0.10 0.17 0.36 0.08 0.13 0.17 0.37 -58.23%
P/EPS -8.00 79.25 17.15 3.29 5.38 7.02 12.83 -
EY -12.51 1.26 5.83 30.37 18.60 14.24 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.20 0.21 0.24 0.23 0.25 -25.75%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 27/10/11 -
Price 0.33 0.40 0.43 0.47 0.53 0.55 0.56 -
P/RPS 0.09 0.16 0.33 0.08 0.13 0.19 0.40 -63.04%
P/EPS -7.43 75.47 15.69 3.09 5.48 7.58 13.56 -
EY -13.45 1.32 6.37 32.31 18.25 13.20 7.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.20 0.24 0.25 0.26 -33.83%

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