[MAEMODE] QoQ Quarter Result on 28-Feb-2010 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 11088.46%
YoY- 92.01%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 114,713 109,621 130,821 118,847 115,122 81,499 87,274 19.97%
PBT 2,624 1,502 5,315 3,647 416 680 -1,472 -
Tax -659 -650 -1,648 -910 -258 -127 -181 136.48%
NP 1,965 852 3,667 2,737 158 553 -1,653 -
-
NP to SH 1,965 852 3,483 2,909 26 478 -1,171 -
-
Tax Rate 25.11% 43.28% 31.01% 24.95% 62.02% 18.68% - -
Total Cost 112,748 108,769 127,154 116,110 114,964 80,946 88,927 17.12%
-
Net Worth 209,315 206,610 106,909 207,480 256,100 210,320 211,782 -0.77%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - 1,069 - - - 1,069 -
Div Payout % - - 30.69% - - - 0.00% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 209,315 206,610 106,909 207,480 256,100 210,320 211,782 -0.77%
NOSH 106,793 106,499 106,909 106,948 130,000 106,222 106,960 -0.10%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.71% 0.78% 2.80% 2.30% 0.14% 0.68% -1.89% -
ROE 0.94% 0.41% 3.26% 1.40% 0.01% 0.23% -0.55% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 107.42 102.93 122.37 111.13 88.56 76.73 81.59 20.10%
EPS 1.84 0.80 3.43 2.72 0.02 0.45 -1.09 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.96 1.94 1.00 1.94 1.97 1.98 1.98 -0.67%
Adjusted Per Share Value based on latest NOSH - 106,948
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 107.20 102.44 122.26 111.07 107.58 76.16 81.56 19.97%
EPS 1.84 0.80 3.25 2.72 0.02 0.45 -1.09 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.9561 1.9308 0.9991 1.9389 2.3933 1.9655 1.9792 -0.77%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.53 0.49 0.55 0.64 0.63 0.74 0.69 -
P/RPS 0.49 0.48 0.45 0.58 0.71 0.96 0.85 -30.71%
P/EPS 28.80 61.25 16.88 23.53 3,150.00 164.44 -63.03 -
EY 3.47 1.63 5.92 4.25 0.03 0.61 -1.59 -
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.45 -
P/NAPS 0.27 0.25 0.55 0.33 0.32 0.37 0.35 -15.87%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 30/10/09 30/07/09 -
Price 0.58 0.54 0.50 0.56 0.65 0.69 0.72 -
P/RPS 0.54 0.52 0.41 0.50 0.73 0.90 0.88 -27.76%
P/EPS 31.52 67.50 15.35 20.59 3,250.00 153.33 -65.77 -
EY 3.17 1.48 6.52 4.86 0.03 0.65 -1.52 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.39 -
P/NAPS 0.30 0.28 0.50 0.29 0.33 0.35 0.36 -11.43%

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