[MAEMODE] QoQ Quarter Result on 30-Nov-2011 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
30-Nov-2011 [#2]
Profit Trend
QoQ- -24.5%
YoY- 69.97%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 140,321 214,780 112,885 165,458 151,630 242,183 137,149 1.52%
PBT 3,909 9,493 4,015 4,484 7,739 15,454 4,999 -15.06%
Tax -978 -3,436 -1,431 -1,144 -3,315 -2,955 -1,738 -31.72%
NP 2,931 6,057 2,584 3,340 4,424 12,499 3,261 -6.83%
-
NP to SH 2,931 6,057 2,584 3,340 4,424 12,499 3,261 -6.83%
-
Tax Rate 25.02% 36.20% 35.64% 25.51% 42.83% 19.12% 34.77% -
Total Cost 137,390 208,723 110,301 162,118 147,206 229,684 133,888 1.72%
-
Net Worth 252,451 242,922 235,883 236,583 230,305 224,725 212,766 12.01%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 1,070 - - - 1,070 - -
Div Payout % - 17.67% - - - 8.56% - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 252,451 242,922 235,883 236,583 230,305 224,725 212,766 12.01%
NOSH 106,970 107,014 107,219 107,051 107,118 107,011 106,918 0.03%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 2.09% 2.82% 2.29% 2.02% 2.92% 5.16% 2.38% -
ROE 1.16% 2.49% 1.10% 1.41% 1.92% 5.56% 1.53% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 131.18 200.70 105.28 154.56 141.55 226.31 128.27 1.49%
EPS 2.74 5.66 2.41 3.12 4.13 11.68 3.05 -6.86%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.36 2.27 2.20 2.21 2.15 2.10 1.99 11.98%
Adjusted Per Share Value based on latest NOSH - 107,051
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 131.13 200.72 105.49 154.62 141.70 226.33 128.17 1.52%
EPS 2.74 5.66 2.41 3.12 4.13 11.68 3.05 -6.86%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 2.3592 2.2702 2.2044 2.2109 2.1523 2.1001 1.9884 12.01%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.47 0.50 0.52 0.51 0.53 0.55 0.54 -
P/RPS 0.36 0.25 0.49 0.33 0.37 0.24 0.42 -9.72%
P/EPS 17.15 8.83 21.58 16.35 12.83 4.71 17.70 -2.07%
EY 5.83 11.32 4.63 6.12 7.79 21.24 5.65 2.10%
DY 0.00 2.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.20 0.22 0.24 0.23 0.25 0.26 0.27 -18.05%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 24/10/12 27/07/12 30/04/12 31/01/12 27/10/11 28/07/11 29/04/11 -
Price 0.43 0.47 0.53 0.55 0.56 0.53 0.55 -
P/RPS 0.33 0.23 0.50 0.36 0.40 0.23 0.43 -16.10%
P/EPS 15.69 8.30 21.99 17.63 13.56 4.54 18.03 -8.81%
EY 6.37 12.04 4.55 5.67 7.38 22.04 5.55 9.57%
DY 0.00 2.13 0.00 0.00 0.00 1.89 0.00 -
P/NAPS 0.18 0.21 0.24 0.25 0.26 0.25 0.28 -25.41%

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