[MAEMODE] QoQ Quarter Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -76.26%
YoY- -76.93%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 115,122 81,499 87,274 138,358 128,439 127,786 119,480 -2.44%
PBT 416 680 -1,472 1,933 9,085 8,876 7,443 -85.35%
Tax -258 -127 -181 -535 -2,301 -3,585 -3,980 -83.83%
NP 158 553 -1,653 1,398 6,784 5,291 3,463 -87.20%
-
NP to SH 26 478 -1,171 1,515 6,381 5,173 3,142 -95.89%
-
Tax Rate 62.02% 18.68% - 27.68% 25.33% 40.39% 53.47% -
Total Cost 114,964 80,946 88,927 136,960 121,655 122,495 116,017 -0.60%
-
Net Worth 256,100 210,320 211,782 208,045 206,633 204,141 106,542 79.34%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - 1,069 - - - 2,663 -
Div Payout % - - 0.00% - - - 84.77% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 256,100 210,320 211,782 208,045 206,633 204,141 106,542 79.34%
NOSH 130,000 106,222 106,960 106,690 107,063 106,880 106,542 14.17%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 0.14% 0.68% -1.89% 1.01% 5.28% 4.14% 2.90% -
ROE 0.01% 0.23% -0.55% 0.73% 3.09% 2.53% 2.95% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 88.56 76.73 81.59 129.68 119.96 119.56 112.14 -14.54%
EPS 0.02 0.45 -1.09 1.42 5.96 4.84 3.07 -96.50%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.50 -
NAPS 1.97 1.98 1.98 1.95 1.93 1.91 1.00 57.08%
Adjusted Per Share Value based on latest NOSH - 106,690
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 107.58 76.16 81.56 129.30 120.03 119.42 111.66 -2.44%
EPS 0.02 0.45 -1.09 1.42 5.96 4.83 2.94 -96.39%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 2.49 -
NAPS 2.3933 1.9655 1.9792 1.9442 1.931 1.9077 0.9957 79.34%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.63 0.74 0.69 0.92 0.93 1.35 1.48 -
P/RPS 0.71 0.96 0.85 0.71 0.78 1.13 1.32 -33.83%
P/EPS 3,150.00 164.44 -63.03 64.79 15.60 27.89 50.19 1475.31%
EY 0.03 0.61 -1.59 1.54 6.41 3.59 1.99 -93.88%
DY 0.00 0.00 1.45 0.00 0.00 0.00 1.69 -
P/NAPS 0.32 0.37 0.35 0.47 0.48 0.71 1.48 -63.94%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 -
Price 0.65 0.69 0.72 0.73 0.96 1.17 1.36 -
P/RPS 0.73 0.90 0.88 0.56 0.80 0.98 1.21 -28.57%
P/EPS 3,250.00 153.33 -65.77 51.41 16.11 24.17 46.12 1601.65%
EY 0.03 0.65 -1.52 1.95 6.21 4.14 2.17 -94.22%
DY 0.00 0.00 1.39 0.00 0.00 0.00 1.84 -
P/NAPS 0.33 0.35 0.36 0.37 0.50 0.61 1.36 -61.06%

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