[MAEMODE] QoQ Quarter Result on 29-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ-0.0%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Revenue 34,175 39,947 55,954 41,275 41,275 36,566 28,670 15.06%
PBT 2,061 2,670 3,395 3,855 3,855 2,211 2,025 1.41%
Tax -278 -873 -773 -897 -897 -784 -705 -52.44%
NP 1,783 1,797 2,622 2,958 2,958 1,427 1,320 27.14%
-
NP to SH 1,783 1,797 2,622 2,958 2,958 1,427 1,320 27.14%
-
Tax Rate 13.49% 32.70% 22.77% 23.27% 23.27% 35.46% 34.81% -
Total Cost 32,392 38,150 53,332 38,317 38,317 35,139 27,350 14.46%
-
Net Worth 102,792 101,597 62,333 94,259 0 90,642 90,251 10.95%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Net Worth 102,792 101,597 62,333 94,259 0 90,642 90,251 10.95%
NOSH 63,451 63,498 62,333 62,012 63,476 61,244 61,395 2.66%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
NP Margin 5.22% 4.50% 4.69% 7.17% 7.17% 3.90% 4.60% -
ROE 1.73% 1.77% 4.21% 3.14% 0.00% 1.57% 1.46% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 53.86 62.91 89.77 66.56 65.02 59.70 46.70 12.06%
EPS 2.81 2.83 3.68 4.77 4.66 2.33 2.15 23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.60 1.00 1.52 0.00 1.48 1.47 8.06%
Adjusted Per Share Value based on latest NOSH - 62,012
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 31.94 37.33 52.29 38.57 38.57 34.17 26.79 15.07%
EPS 1.67 1.68 2.45 2.76 2.76 1.33 1.23 27.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9606 0.9494 0.5825 0.8809 0.00 0.8471 0.8434 10.95%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 -
Price 1.05 0.99 1.13 1.49 1.49 1.29 1.19 -
P/RPS 1.95 1.57 1.26 2.24 2.29 2.16 2.55 -19.28%
P/EPS 37.37 34.98 26.86 31.24 31.97 55.36 55.35 -26.92%
EY 2.68 2.86 3.72 3.20 3.13 1.81 1.81 36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.62 1.13 0.98 0.00 0.87 0.81 -16.11%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 27/01/05 28/10/04 29/07/04 30/04/04 - 30/01/04 30/10/03 -
Price 0.90 1.04 0.97 1.29 0.00 1.44 1.42 -
P/RPS 1.67 1.65 1.08 1.94 0.00 2.41 3.04 -38.02%
P/EPS 32.03 36.75 23.06 27.04 0.00 61.80 66.05 -43.90%
EY 3.12 2.72 4.34 3.70 0.00 1.62 1.51 78.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.97 0.85 0.00 0.97 0.97 -35.51%

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