[MAEMODE] QoQ Quarter Result on 30-Nov-2005 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 28.88%
YoY- 52.44%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 69,455 114,015 67,340 58,269 47,155 62,783 49,132 25.87%
PBT 4,449 8,329 3,710 3,690 2,911 3,880 3,986 7.57%
Tax -1,125 -3,758 -1,025 -1,019 -737 -1,401 -1,083 2.56%
NP 3,324 4,571 2,685 2,671 2,174 2,479 2,903 9.42%
-
NP to SH 3,405 3,994 3,075 2,718 2,109 2,479 2,903 11.18%
-
Tax Rate 25.29% 45.12% 27.63% 27.62% 25.32% 36.11% 27.17% -
Total Cost 66,131 109,444 64,655 55,598 44,981 60,304 46,229 26.87%
-
Net Worth 153,129 95,193 148,513 144,453 141,549 71,351 91,273 41.05%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - 1,427 - - - 356 - -
Div Payout % - 35.75% - - - 14.39% - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 153,129 95,193 148,513 144,453 141,549 71,351 91,273 41.05%
NOSH 95,111 95,193 95,201 95,034 94,999 71,351 63,384 30.97%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.79% 4.01% 3.99% 4.58% 4.61% 3.95% 5.91% -
ROE 2.22% 4.20% 2.07% 1.88% 1.49% 3.47% 3.18% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 73.02 119.77 70.73 61.31 49.64 87.99 77.51 -3.88%
EPS 3.58 4.14 3.20 2.86 2.22 2.61 4.58 -15.10%
DPS 0.00 1.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 1.61 1.00 1.56 1.52 1.49 1.00 1.44 7.70%
Adjusted Per Share Value based on latest NOSH - 95,034
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 64.91 106.55 62.93 54.45 44.07 58.67 45.91 25.89%
EPS 3.18 3.73 2.87 2.54 1.97 2.32 2.71 11.21%
DPS 0.00 1.33 0.00 0.00 0.00 0.33 0.00 -
NAPS 1.431 0.8896 1.3879 1.3499 1.3228 0.6668 0.853 41.05%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.13 0.93 0.81 0.78 0.85 0.73 0.94 -
P/RPS 1.55 0.78 1.15 1.27 1.71 0.83 1.21 17.89%
P/EPS 31.56 22.17 25.08 27.27 38.29 21.01 20.52 33.13%
EY 3.17 4.51 3.99 3.67 2.61 4.76 4.87 -24.83%
DY 0.00 1.61 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.70 0.93 0.52 0.51 0.57 0.73 0.65 5.05%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 -
Price 1.26 1.03 1.07 0.79 0.84 0.81 0.75 -
P/RPS 1.73 0.86 1.51 1.29 1.69 0.92 0.97 46.91%
P/EPS 35.20 24.55 33.13 27.62 37.84 23.31 16.38 66.29%
EY 2.84 4.07 3.02 3.62 2.64 4.29 6.11 -39.91%
DY 0.00 1.46 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 0.78 1.03 0.69 0.52 0.56 0.81 0.52 30.94%

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