[MAEMODE] QoQ Quarter Result on 29-Feb-2008 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- 14.23%
YoY- -2.61%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 128,439 127,786 119,480 121,744 105,007 101,274 124,957 1.84%
PBT 9,085 8,876 7,443 8,099 6,809 7,209 4,139 68.65%
Tax -2,301 -3,585 -3,980 -1,062 -1,418 -2,041 -1,152 58.40%
NP 6,784 5,291 3,463 7,037 5,391 5,168 2,987 72.52%
-
NP to SH 6,381 5,173 3,142 6,567 5,749 5,085 2,552 83.91%
-
Tax Rate 25.33% 40.39% 53.47% 13.11% 20.83% 28.31% 27.83% -
Total Cost 121,655 122,495 116,017 114,707 99,616 96,106 121,970 -0.17%
-
Net Worth 206,633 204,141 106,542 190,962 189,865 171,751 96,270 66.16%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - 2,663 - - - 1,925 -
Div Payout % - - 84.77% - - - 75.45% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 206,633 204,141 106,542 190,962 189,865 171,751 96,270 66.16%
NOSH 107,063 106,880 106,542 106,090 106,070 96,489 96,270 7.32%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 5.28% 4.14% 2.90% 5.78% 5.13% 5.10% 2.39% -
ROE 3.09% 2.53% 2.95% 3.44% 3.03% 2.96% 2.65% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 119.96 119.56 112.14 114.75 99.00 104.96 129.80 -5.10%
EPS 5.96 4.84 3.07 6.19 5.42 5.27 2.65 71.40%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.93 1.91 1.00 1.80 1.79 1.78 1.00 54.82%
Adjusted Per Share Value based on latest NOSH - 106,090
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 120.03 119.42 111.66 113.77 98.13 94.64 116.78 1.84%
EPS 5.96 4.83 2.94 6.14 5.37 4.75 2.38 84.09%
DPS 0.00 0.00 2.49 0.00 0.00 0.00 1.80 -
NAPS 1.931 1.9077 0.9957 1.7846 1.7743 1.6051 0.8997 66.15%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.93 1.35 1.48 1.46 1.54 1.34 1.34 -
P/RPS 0.78 1.13 1.32 1.27 1.56 1.28 1.03 -16.87%
P/EPS 15.60 27.89 50.19 23.59 28.41 25.43 50.55 -54.23%
EY 6.41 3.59 1.99 4.24 3.52 3.93 1.98 118.37%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.49 -
P/NAPS 0.48 0.71 1.48 0.81 0.86 0.75 1.34 -49.46%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 21/01/09 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 -
Price 0.96 1.17 1.36 1.48 1.39 1.48 1.34 -
P/RPS 0.80 0.98 1.21 1.29 1.40 1.41 1.03 -15.46%
P/EPS 16.11 24.17 46.12 23.91 25.65 28.08 50.55 -53.24%
EY 6.21 4.14 2.17 4.18 3.90 3.56 1.98 113.81%
DY 0.00 0.00 1.84 0.00 0.00 0.00 1.49 -
P/NAPS 0.50 0.61 1.36 0.82 0.78 0.83 1.34 -48.07%

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