[MAEMODE] QoQ Quarter Result on 28-Feb-2011 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 65.95%
YoY- 12.1%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 165,458 151,630 242,183 137,149 114,713 109,621 130,821 16.93%
PBT 4,484 7,739 15,454 4,999 2,624 1,502 5,315 -10.70%
Tax -1,144 -3,315 -2,955 -1,738 -659 -650 -1,648 -21.58%
NP 3,340 4,424 12,499 3,261 1,965 852 3,667 -6.03%
-
NP to SH 3,340 4,424 12,499 3,261 1,965 852 3,483 -2.75%
-
Tax Rate 25.51% 42.83% 19.12% 34.77% 25.11% 43.28% 31.01% -
Total Cost 162,118 147,206 229,684 133,888 112,748 108,769 127,154 17.56%
-
Net Worth 236,583 230,305 224,725 212,766 209,315 206,610 106,909 69.73%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 1,070 - - - 1,069 -
Div Payout % - - 8.56% - - - 30.69% -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 236,583 230,305 224,725 212,766 209,315 206,610 106,909 69.73%
NOSH 107,051 107,118 107,011 106,918 106,793 106,499 106,909 0.08%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 2.02% 2.92% 5.16% 2.38% 1.71% 0.78% 2.80% -
ROE 1.41% 1.92% 5.56% 1.53% 0.94% 0.41% 3.26% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 154.56 141.55 226.31 128.27 107.42 102.93 122.37 16.82%
EPS 3.12 4.13 11.68 3.05 1.84 0.80 3.43 -6.11%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.21 2.15 2.10 1.99 1.96 1.94 1.00 69.58%
Adjusted Per Share Value based on latest NOSH - 106,918
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 154.62 141.70 226.33 128.17 107.20 102.44 122.26 16.92%
EPS 3.12 4.13 11.68 3.05 1.84 0.80 3.25 -2.68%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.2109 2.1523 2.1001 1.9884 1.9561 1.9308 0.9991 69.73%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.51 0.53 0.55 0.54 0.53 0.49 0.55 -
P/RPS 0.33 0.37 0.24 0.42 0.49 0.48 0.45 -18.66%
P/EPS 16.35 12.83 4.71 17.70 28.80 61.25 16.88 -2.10%
EY 6.12 7.79 21.24 5.65 3.47 1.63 5.92 2.23%
DY 0.00 0.00 1.82 0.00 0.00 0.00 1.82 -
P/NAPS 0.23 0.25 0.26 0.27 0.27 0.25 0.55 -44.04%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 31/01/12 27/10/11 28/07/11 29/04/11 28/01/11 27/10/10 30/07/10 -
Price 0.55 0.56 0.53 0.55 0.58 0.54 0.50 -
P/RPS 0.36 0.40 0.23 0.43 0.54 0.52 0.41 -8.29%
P/EPS 17.63 13.56 4.54 18.03 31.52 67.50 15.35 9.66%
EY 5.67 7.38 22.04 5.55 3.17 1.48 6.52 -8.88%
DY 0.00 0.00 1.89 0.00 0.00 0.00 2.00 -
P/NAPS 0.25 0.26 0.25 0.28 0.30 0.28 0.50 -36.97%

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