[MAEMODE] QoQ Quarter Result on 28-Feb-2005 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 62.82%
YoY- -1.86%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 58,269 47,155 62,783 49,132 34,175 39,947 55,954 2.73%
PBT 3,690 2,911 3,880 3,986 2,061 2,670 3,395 5.70%
Tax -1,019 -737 -1,401 -1,083 -278 -873 -773 20.20%
NP 2,671 2,174 2,479 2,903 1,783 1,797 2,622 1.24%
-
NP to SH 2,718 2,109 2,479 2,903 1,783 1,797 2,622 2.42%
-
Tax Rate 27.62% 25.32% 36.11% 27.17% 13.49% 32.70% 22.77% -
Total Cost 55,598 44,981 60,304 46,229 32,392 38,150 53,332 2.81%
-
Net Worth 144,453 141,549 71,351 91,273 102,792 101,597 62,333 75.03%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 356 - - - - -
Div Payout % - - 14.39% - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 144,453 141,549 71,351 91,273 102,792 101,597 62,333 75.03%
NOSH 95,034 94,999 71,351 63,384 63,451 63,498 62,333 32.43%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.58% 4.61% 3.95% 5.91% 5.22% 4.50% 4.69% -
ROE 1.88% 1.49% 3.47% 3.18% 1.73% 1.77% 4.21% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 61.31 49.64 87.99 77.51 53.86 62.91 89.77 -22.42%
EPS 2.86 2.22 2.61 4.58 2.81 2.83 3.68 -15.45%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.49 1.00 1.44 1.62 1.60 1.00 32.16%
Adjusted Per Share Value based on latest NOSH - 63,384
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 54.45 44.07 58.67 45.91 31.94 37.33 52.29 2.73%
EPS 2.54 1.97 2.32 2.71 1.67 1.68 2.45 2.43%
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.00 -
NAPS 1.3499 1.3228 0.6668 0.853 0.9606 0.9494 0.5825 75.03%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.78 0.85 0.73 0.94 1.05 0.99 1.13 -
P/RPS 1.27 1.71 0.83 1.21 1.95 1.57 1.26 0.52%
P/EPS 27.27 38.29 21.01 20.52 37.37 34.98 26.86 1.01%
EY 3.67 2.61 4.76 4.87 2.68 2.86 3.72 -0.89%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.73 0.65 0.65 0.62 1.13 -41.13%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 18/01/06 27/10/05 29/07/05 29/04/05 27/01/05 28/10/04 29/07/04 -
Price 0.79 0.84 0.81 0.75 0.90 1.04 0.97 -
P/RPS 1.29 1.69 0.92 0.97 1.67 1.65 1.08 12.56%
P/EPS 27.62 37.84 23.31 16.38 32.03 36.75 23.06 12.77%
EY 3.62 2.64 4.29 6.11 3.12 2.72 4.34 -11.38%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.81 0.52 0.56 0.65 0.97 -33.98%

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