[MAEMODE] QoQ Quarter Result on 28-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
28-Feb-2004 [#3]
Profit Trend
QoQ- 107.29%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 39,947 55,954 41,275 41,275 36,566 28,670 42,980 -5.66%
PBT 2,670 3,395 3,855 3,855 2,211 2,025 4,094 -28.86%
Tax -873 -773 -897 -897 -784 -705 -1,647 -39.70%
NP 1,797 2,622 2,958 2,958 1,427 1,320 2,447 -21.81%
-
NP to SH 1,797 2,622 2,958 2,958 1,427 1,320 2,447 -21.81%
-
Tax Rate 32.70% 22.77% 23.27% 23.27% 35.46% 34.81% 40.23% -
Total Cost 38,150 53,332 38,317 38,317 35,139 27,350 40,533 -4.71%
-
Net Worth 101,597 62,333 94,259 0 90,642 90,251 83,084 17.38%
Dividend
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 101,597 62,333 94,259 0 90,642 90,251 83,084 17.38%
NOSH 63,498 62,333 62,012 63,476 61,244 61,395 56,906 9.12%
Ratio Analysis
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 4.50% 4.69% 7.17% 7.17% 3.90% 4.60% 5.69% -
ROE 1.77% 4.21% 3.14% 0.00% 1.57% 1.46% 2.95% -
Per Share
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 62.91 89.77 66.56 65.02 59.70 46.70 75.53 -13.55%
EPS 2.83 3.68 4.77 4.66 2.33 2.15 4.30 -28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.00 1.52 0.00 1.48 1.47 1.46 7.57%
Adjusted Per Share Value based on latest NOSH - 63,476
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 37.33 52.29 38.57 38.57 34.17 26.79 40.17 -5.67%
EPS 1.68 2.45 2.76 2.76 1.33 1.23 2.29 -21.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9494 0.5825 0.8809 0.00 0.8471 0.8434 0.7764 17.38%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.99 1.13 1.49 1.49 1.29 1.19 0.97 -
P/RPS 1.57 1.26 2.24 2.29 2.16 2.55 1.28 17.67%
P/EPS 34.98 26.86 31.24 31.97 55.36 55.35 22.56 41.84%
EY 2.86 3.72 3.20 3.13 1.81 1.81 4.43 -29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.13 0.98 0.00 0.87 0.81 0.66 -4.86%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 28/10/04 29/07/04 30/04/04 - 30/01/04 30/10/03 30/07/03 -
Price 1.04 0.97 1.29 0.00 1.44 1.42 1.23 -
P/RPS 1.65 1.08 1.94 0.00 2.41 3.04 1.63 0.97%
P/EPS 36.75 23.06 27.04 0.00 61.80 66.05 28.60 22.11%
EY 2.72 4.34 3.70 0.00 1.62 1.51 3.50 -18.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.97 0.85 0.00 0.97 0.97 0.84 -18.48%

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