[MAEMODE] QoQ Quarter Result on 30-Nov-2006 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
07-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 9.25%
YoY- 36.87%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 101,274 124,957 105,638 77,441 69,455 114,015 67,340 31.16%
PBT 7,209 4,139 9,164 5,129 4,449 8,329 3,710 55.52%
Tax -2,041 -1,152 -2,191 -1,184 -1,125 -3,758 -1,025 58.07%
NP 5,168 2,987 6,973 3,945 3,324 4,571 2,685 54.54%
-
NP to SH 5,085 2,552 6,743 3,720 3,405 3,994 3,075 39.71%
-
Tax Rate 28.31% 27.83% 23.91% 23.08% 25.29% 45.12% 27.63% -
Total Cost 96,106 121,970 98,665 73,496 66,131 109,444 64,655 30.15%
-
Net Worth 171,751 96,270 164,486 157,789 153,129 95,193 148,513 10.14%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - 1,925 - - - 1,427 - -
Div Payout % - 75.45% - - - 35.75% - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 171,751 96,270 164,486 157,789 153,129 95,193 148,513 10.14%
NOSH 96,489 96,270 96,191 95,629 95,111 95,193 95,201 0.89%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 5.10% 2.39% 6.60% 5.09% 4.79% 4.01% 3.99% -
ROE 2.96% 2.65% 4.10% 2.36% 2.22% 4.20% 2.07% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 104.96 129.80 109.82 80.98 73.02 119.77 70.73 30.00%
EPS 5.27 2.65 7.01 3.89 3.58 4.14 3.20 39.33%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.78 1.00 1.71 1.65 1.61 1.00 1.56 9.16%
Adjusted Per Share Value based on latest NOSH - 95,629
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 94.64 116.78 98.72 72.37 64.91 106.55 62.93 31.16%
EPS 4.75 2.38 6.30 3.48 3.18 3.73 2.87 39.78%
DPS 0.00 1.80 0.00 0.00 0.00 1.33 0.00 -
NAPS 1.6051 0.8997 1.5372 1.4746 1.431 0.8896 1.3879 10.14%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 1.34 1.34 1.23 1.25 1.13 0.93 0.81 -
P/RPS 1.28 1.03 1.12 1.54 1.55 0.78 1.15 7.37%
P/EPS 25.43 50.55 17.55 32.13 31.56 22.17 25.08 0.92%
EY 3.93 1.98 5.70 3.11 3.17 4.51 3.99 -1.00%
DY 0.00 1.49 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 0.75 1.34 0.72 0.76 0.70 0.93 0.52 27.57%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 25/10/07 08/08/07 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 -
Price 1.48 1.34 1.35 1.30 1.26 1.03 1.07 -
P/RPS 1.41 1.03 1.23 1.61 1.73 0.86 1.51 -4.45%
P/EPS 28.08 50.55 19.26 33.42 35.20 24.55 33.13 -10.41%
EY 3.56 1.98 5.19 2.99 2.84 4.07 3.02 11.55%
DY 0.00 1.49 0.00 0.00 0.00 1.46 0.00 -
P/NAPS 0.83 1.34 0.79 0.79 0.78 1.03 0.69 13.06%

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