[MAEMODE] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
21-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- 23.35%
YoY- 10.99%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 81,499 87,274 138,358 128,439 127,786 119,480 121,744 -23.41%
PBT 680 -1,472 1,933 9,085 8,876 7,443 8,099 -80.73%
Tax -127 -181 -535 -2,301 -3,585 -3,980 -1,062 -75.63%
NP 553 -1,653 1,398 6,784 5,291 3,463 7,037 -81.56%
-
NP to SH 478 -1,171 1,515 6,381 5,173 3,142 6,567 -82.48%
-
Tax Rate 18.68% - 27.68% 25.33% 40.39% 53.47% 13.11% -
Total Cost 80,946 88,927 136,960 121,655 122,495 116,017 114,707 -20.68%
-
Net Worth 210,320 211,782 208,045 206,633 204,141 106,542 190,962 6.62%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - 1,069 - - - 2,663 - -
Div Payout % - 0.00% - - - 84.77% - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 210,320 211,782 208,045 206,633 204,141 106,542 190,962 6.62%
NOSH 106,222 106,960 106,690 107,063 106,880 106,542 106,090 0.08%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 0.68% -1.89% 1.01% 5.28% 4.14% 2.90% 5.78% -
ROE 0.23% -0.55% 0.73% 3.09% 2.53% 2.95% 3.44% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 76.73 81.59 129.68 119.96 119.56 112.14 114.75 -23.47%
EPS 0.45 -1.09 1.42 5.96 4.84 3.07 6.19 -82.49%
DPS 0.00 1.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.98 1.98 1.95 1.93 1.91 1.00 1.80 6.54%
Adjusted Per Share Value based on latest NOSH - 107,063
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 76.16 81.56 129.30 120.03 119.42 111.66 113.77 -23.41%
EPS 0.45 -1.09 1.42 5.96 4.83 2.94 6.14 -82.40%
DPS 0.00 1.00 0.00 0.00 0.00 2.49 0.00 -
NAPS 1.9655 1.9792 1.9442 1.931 1.9077 0.9957 1.7846 6.62%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.74 0.69 0.92 0.93 1.35 1.48 1.46 -
P/RPS 0.96 0.85 0.71 0.78 1.13 1.32 1.27 -16.97%
P/EPS 164.44 -63.03 64.79 15.60 27.89 50.19 23.59 263.62%
EY 0.61 -1.59 1.54 6.41 3.59 1.99 4.24 -72.44%
DY 0.00 1.45 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.37 0.35 0.47 0.48 0.71 1.48 0.81 -40.60%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 30/07/09 30/04/09 21/01/09 21/10/08 29/07/08 24/04/08 -
Price 0.69 0.72 0.73 0.96 1.17 1.36 1.48 -
P/RPS 0.90 0.88 0.56 0.80 0.98 1.21 1.29 -21.28%
P/EPS 153.33 -65.77 51.41 16.11 24.17 46.12 23.91 244.00%
EY 0.65 -1.52 1.95 6.21 4.14 2.17 4.18 -70.98%
DY 0.00 1.39 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 0.35 0.36 0.37 0.50 0.61 1.36 0.82 -43.22%

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