[MAEMODE] QoQ Quarter Result on 31-Aug-2009 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-Aug-2009 [#1]
Profit Trend
QoQ- 140.82%
YoY- -90.76%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 130,821 118,847 115,122 81,499 87,274 138,358 128,439 1.23%
PBT 5,315 3,647 416 680 -1,472 1,933 9,085 -30.07%
Tax -1,648 -910 -258 -127 -181 -535 -2,301 -19.96%
NP 3,667 2,737 158 553 -1,653 1,398 6,784 -33.66%
-
NP to SH 3,483 2,909 26 478 -1,171 1,515 6,381 -33.23%
-
Tax Rate 31.01% 24.95% 62.02% 18.68% - 27.68% 25.33% -
Total Cost 127,154 116,110 114,964 80,946 88,927 136,960 121,655 2.99%
-
Net Worth 106,909 207,480 256,100 210,320 211,782 208,045 206,633 -35.57%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 1,069 - - - 1,069 - - -
Div Payout % 30.69% - - - 0.00% - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 106,909 207,480 256,100 210,320 211,782 208,045 206,633 -35.57%
NOSH 106,909 106,948 130,000 106,222 106,960 106,690 107,063 -0.09%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 2.80% 2.30% 0.14% 0.68% -1.89% 1.01% 5.28% -
ROE 3.26% 1.40% 0.01% 0.23% -0.55% 0.73% 3.09% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 122.37 111.13 88.56 76.73 81.59 129.68 119.96 1.33%
EPS 3.43 2.72 0.02 0.45 -1.09 1.42 5.96 -30.83%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.00 1.94 1.97 1.98 1.98 1.95 1.93 -35.51%
Adjusted Per Share Value based on latest NOSH - 106,222
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 122.26 111.07 107.58 76.16 81.56 129.30 120.03 1.23%
EPS 3.25 2.72 0.02 0.45 -1.09 1.42 5.96 -33.27%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.9991 1.9389 2.3933 1.9655 1.9792 1.9442 1.931 -35.57%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.55 0.64 0.63 0.74 0.69 0.92 0.93 -
P/RPS 0.45 0.58 0.71 0.96 0.85 0.71 0.78 -30.72%
P/EPS 16.88 23.53 3,150.00 164.44 -63.03 64.79 15.60 5.40%
EY 5.92 4.25 0.03 0.61 -1.59 1.54 6.41 -5.16%
DY 1.82 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.55 0.33 0.32 0.37 0.35 0.47 0.48 9.50%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 30/04/10 28/01/10 30/10/09 30/07/09 30/04/09 21/01/09 -
Price 0.50 0.56 0.65 0.69 0.72 0.73 0.96 -
P/RPS 0.41 0.50 0.73 0.90 0.88 0.56 0.80 -35.98%
P/EPS 15.35 20.59 3,250.00 153.33 -65.77 51.41 16.11 -3.17%
EY 6.52 4.86 0.03 0.65 -1.52 1.95 6.21 3.30%
DY 2.00 0.00 0.00 0.00 1.39 0.00 0.00 -
P/NAPS 0.50 0.29 0.33 0.35 0.36 0.37 0.50 0.00%

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