[MAEMODE] QoQ Quarter Result on 30-Nov-2010 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- 130.63%
YoY- 7457.69%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 151,630 242,183 137,149 114,713 109,621 130,821 118,847 17.58%
PBT 7,739 15,454 4,999 2,624 1,502 5,315 3,647 64.90%
Tax -3,315 -2,955 -1,738 -659 -650 -1,648 -910 136.19%
NP 4,424 12,499 3,261 1,965 852 3,667 2,737 37.60%
-
NP to SH 4,424 12,499 3,261 1,965 852 3,483 2,909 32.14%
-
Tax Rate 42.83% 19.12% 34.77% 25.11% 43.28% 31.01% 24.95% -
Total Cost 147,206 229,684 133,888 112,748 108,769 127,154 116,110 17.08%
-
Net Worth 230,305 224,725 212,766 209,315 206,610 106,909 207,480 7.18%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 1,070 - - - 1,069 - -
Div Payout % - 8.56% - - - 30.69% - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 230,305 224,725 212,766 209,315 206,610 106,909 207,480 7.18%
NOSH 107,118 107,011 106,918 106,793 106,499 106,909 106,948 0.10%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 2.92% 5.16% 2.38% 1.71% 0.78% 2.80% 2.30% -
ROE 1.92% 5.56% 1.53% 0.94% 0.41% 3.26% 1.40% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 141.55 226.31 128.27 107.42 102.93 122.37 111.13 17.45%
EPS 4.13 11.68 3.05 1.84 0.80 3.43 2.72 32.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.15 2.10 1.99 1.96 1.94 1.00 1.94 7.07%
Adjusted Per Share Value based on latest NOSH - 106,793
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 141.70 226.33 128.17 107.20 102.44 122.26 111.07 17.57%
EPS 4.13 11.68 3.05 1.84 0.80 3.25 2.72 32.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.1523 2.1001 1.9884 1.9561 1.9308 0.9991 1.9389 7.18%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.53 0.55 0.54 0.53 0.49 0.55 0.64 -
P/RPS 0.37 0.24 0.42 0.49 0.48 0.45 0.58 -25.83%
P/EPS 12.83 4.71 17.70 28.80 61.25 16.88 23.53 -33.18%
EY 7.79 21.24 5.65 3.47 1.63 5.92 4.25 49.60%
DY 0.00 1.82 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.25 0.26 0.27 0.27 0.25 0.55 0.33 -16.85%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 27/10/11 28/07/11 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 -
Price 0.56 0.53 0.55 0.58 0.54 0.50 0.56 -
P/RPS 0.40 0.23 0.43 0.54 0.52 0.41 0.50 -13.78%
P/EPS 13.56 4.54 18.03 31.52 67.50 15.35 20.59 -24.24%
EY 7.38 22.04 5.55 3.17 1.48 6.52 4.86 32.01%
DY 0.00 1.89 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.30 0.28 0.50 0.29 -7.00%

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