[MAEMODE] QoQ Quarter Result on 31-Aug-2005 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- -14.93%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 114,015 67,340 58,269 47,155 62,783 49,132 34,175 123.43%
PBT 8,329 3,710 3,690 2,911 3,880 3,986 2,061 153.92%
Tax -3,758 -1,025 -1,019 -737 -1,401 -1,083 -278 468.36%
NP 4,571 2,685 2,671 2,174 2,479 2,903 1,783 87.42%
-
NP to SH 3,994 3,075 2,718 2,109 2,479 2,903 1,783 71.28%
-
Tax Rate 45.12% 27.63% 27.62% 25.32% 36.11% 27.17% 13.49% -
Total Cost 109,444 64,655 55,598 44,981 60,304 46,229 32,392 125.33%
-
Net Worth 95,193 148,513 144,453 141,549 71,351 91,273 102,792 -4.99%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,427 - - - 356 - - -
Div Payout % 35.75% - - - 14.39% - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 95,193 148,513 144,453 141,549 71,351 91,273 102,792 -4.99%
NOSH 95,193 95,201 95,034 94,999 71,351 63,384 63,451 31.08%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 4.01% 3.99% 4.58% 4.61% 3.95% 5.91% 5.22% -
ROE 4.20% 2.07% 1.88% 1.49% 3.47% 3.18% 1.73% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 119.77 70.73 61.31 49.64 87.99 77.51 53.86 70.45%
EPS 4.14 3.20 2.86 2.22 2.61 4.58 2.81 29.50%
DPS 1.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.00 1.56 1.52 1.49 1.00 1.44 1.62 -27.52%
Adjusted Per Share Value based on latest NOSH - 94,999
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 106.55 62.93 54.45 44.07 58.67 45.91 31.94 123.42%
EPS 3.73 2.87 2.54 1.97 2.32 2.71 1.67 70.95%
DPS 1.33 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.8896 1.3879 1.3499 1.3228 0.6668 0.853 0.9606 -4.99%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.93 0.81 0.78 0.85 0.73 0.94 1.05 -
P/RPS 0.78 1.15 1.27 1.71 0.83 1.21 1.95 -45.74%
P/EPS 22.17 25.08 27.27 38.29 21.01 20.52 37.37 -29.41%
EY 4.51 3.99 3.67 2.61 4.76 4.87 2.68 41.52%
DY 1.61 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 0.93 0.52 0.51 0.57 0.73 0.65 0.65 27.00%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 27/01/05 -
Price 1.03 1.07 0.79 0.84 0.81 0.75 0.90 -
P/RPS 0.86 1.51 1.29 1.69 0.92 0.97 1.67 -35.77%
P/EPS 24.55 33.13 27.62 37.84 23.31 16.38 32.03 -16.26%
EY 4.07 3.02 3.62 2.64 4.29 6.11 3.12 19.40%
DY 1.46 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 1.03 0.69 0.52 0.56 0.81 0.52 0.56 50.17%

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