[MAEMODE] QoQ Quarter Result on 28-Feb-2003 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 103.75%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 36,566 28,670 42,980 33,811 30,429 27,848 37,620 -1.87%
PBT 2,211 2,025 4,094 3,306 1,136 1,974 3,608 -27.83%
Tax -784 -705 -1,647 -969 11 -683 65 -
NP 1,427 1,320 2,447 2,337 1,147 1,291 3,673 -46.72%
-
NP to SH 1,427 1,320 2,447 2,337 1,147 1,291 3,673 -46.72%
-
Tax Rate 35.46% 34.81% 40.23% 29.31% -0.97% 34.60% -1.80% -
Total Cost 35,139 27,350 40,533 31,474 29,282 26,557 33,947 2.32%
-
Net Worth 90,642 90,251 83,084 56,885 83,418 82,404 62,411 28.21%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - 421 -
Div Payout % - - - - - - 11.48% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 90,642 90,251 83,084 56,885 83,418 82,404 62,411 28.21%
NOSH 61,244 61,395 56,906 56,885 54,880 54,936 42,169 28.21%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 3.90% 4.60% 5.69% 6.91% 3.77% 4.64% 9.76% -
ROE 1.57% 1.46% 2.95% 4.11% 1.38% 1.57% 5.89% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 59.70 46.70 75.53 59.44 55.45 50.69 89.21 -23.47%
EPS 2.33 2.15 4.30 3.77 2.09 2.35 8.71 -58.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.48 1.47 1.46 1.00 1.52 1.50 1.48 0.00%
Adjusted Per Share Value based on latest NOSH - 56,885
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 34.17 26.79 40.17 31.60 28.44 26.02 35.16 -1.88%
EPS 1.33 1.23 2.29 2.18 1.07 1.21 3.43 -46.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.39 -
NAPS 0.8471 0.8434 0.7764 0.5316 0.7796 0.7701 0.5832 28.22%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.29 1.19 0.97 0.87 1.05 1.25 1.45 -
P/RPS 2.16 2.55 1.28 1.46 1.89 2.47 1.63 20.62%
P/EPS 55.36 55.35 22.56 21.18 50.24 53.19 16.65 122.60%
EY 1.81 1.81 4.43 4.72 1.99 1.88 6.01 -55.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
P/NAPS 0.87 0.81 0.66 0.87 0.69 0.83 0.98 -7.62%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 30/10/02 28/08/02 -
Price 1.44 1.42 1.23 0.79 1.02 1.08 1.28 -
P/RPS 2.41 3.04 1.63 1.33 1.84 2.13 1.43 41.57%
P/EPS 61.80 66.05 28.60 19.23 48.80 45.96 14.70 160.25%
EY 1.62 1.51 3.50 5.20 2.05 2.18 6.80 -61.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
P/NAPS 0.97 0.97 0.84 0.79 0.67 0.72 0.86 8.34%

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