[MAEMODE] QoQ Quarter Result on 29-Feb-2012 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -22.63%
YoY- -20.76%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 127,094 140,321 214,780 112,885 165,458 151,630 242,183 -34.86%
PBT -2,004 3,909 9,493 4,015 4,484 7,739 15,454 -
Tax -363 -978 -3,436 -1,431 -1,144 -3,315 -2,955 -75.19%
NP -2,367 2,931 6,057 2,584 3,340 4,424 12,499 -
-
NP to SH -2,367 2,931 6,057 2,584 3,340 4,424 12,499 -
-
Tax Rate - 25.02% 36.20% 35.64% 25.51% 42.83% 19.12% -
Total Cost 129,461 137,390 208,723 110,301 162,118 147,206 229,684 -31.69%
-
Net Worth 250,623 252,451 242,922 235,883 236,583 230,305 224,725 7.52%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 1,070 - - - 1,070 -
Div Payout % - - 17.67% - - - 8.56% -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 250,623 252,451 242,922 235,883 236,583 230,305 224,725 7.52%
NOSH 107,104 106,970 107,014 107,219 107,051 107,118 107,011 0.05%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin -1.86% 2.09% 2.82% 2.29% 2.02% 2.92% 5.16% -
ROE -0.94% 1.16% 2.49% 1.10% 1.41% 1.92% 5.56% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 118.66 131.18 200.70 105.28 154.56 141.55 226.31 -34.90%
EPS -2.21 2.74 5.66 2.41 3.12 4.13 11.68 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.34 2.36 2.27 2.20 2.21 2.15 2.10 7.45%
Adjusted Per Share Value based on latest NOSH - 107,219
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 118.77 131.13 200.72 105.49 154.62 141.70 226.33 -34.86%
EPS -2.21 2.74 5.66 2.41 3.12 4.13 11.68 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.3421 2.3592 2.2702 2.2044 2.2109 2.1523 2.1001 7.52%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.42 0.47 0.50 0.52 0.51 0.53 0.55 -
P/RPS 0.35 0.36 0.25 0.49 0.33 0.37 0.24 28.51%
P/EPS -19.00 17.15 8.83 21.58 16.35 12.83 4.71 -
EY -5.26 5.83 11.32 4.63 6.12 7.79 21.24 -
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.18 0.20 0.22 0.24 0.23 0.25 0.26 -21.68%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 27/10/11 28/07/11 -
Price 0.40 0.43 0.47 0.53 0.55 0.56 0.53 -
P/RPS 0.34 0.33 0.23 0.50 0.36 0.40 0.23 29.67%
P/EPS -18.10 15.69 8.30 21.99 17.63 13.56 4.54 -
EY -5.53 6.37 12.04 4.55 5.67 7.38 22.04 -
DY 0.00 0.00 2.13 0.00 0.00 0.00 1.89 -
P/NAPS 0.17 0.18 0.21 0.24 0.25 0.26 0.25 -22.61%

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