[MAEMODE] QoQ Quarter Result on 31-Aug-2010 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- -75.54%
YoY- 78.24%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 242,183 137,149 114,713 109,621 130,821 118,847 115,122 64.25%
PBT 15,454 4,999 2,624 1,502 5,315 3,647 416 1015.80%
Tax -2,955 -1,738 -659 -650 -1,648 -910 -258 408.86%
NP 12,499 3,261 1,965 852 3,667 2,737 158 1747.71%
-
NP to SH 12,499 3,261 1,965 852 3,483 2,909 26 6059.83%
-
Tax Rate 19.12% 34.77% 25.11% 43.28% 31.01% 24.95% 62.02% -
Total Cost 229,684 133,888 112,748 108,769 127,154 116,110 114,964 58.69%
-
Net Worth 224,725 212,766 209,315 206,610 106,909 207,480 256,100 -8.35%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 1,070 - - - 1,069 - - -
Div Payout % 8.56% - - - 30.69% - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 224,725 212,766 209,315 206,610 106,909 207,480 256,100 -8.35%
NOSH 107,011 106,918 106,793 106,499 106,909 106,948 130,000 -12.17%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.16% 2.38% 1.71% 0.78% 2.80% 2.30% 0.14% -
ROE 5.56% 1.53% 0.94% 0.41% 3.26% 1.40% 0.01% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 226.31 128.27 107.42 102.93 122.37 111.13 88.56 87.02%
EPS 11.68 3.05 1.84 0.80 3.43 2.72 0.02 6913.92%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.10 1.99 1.96 1.94 1.00 1.94 1.97 4.35%
Adjusted Per Share Value based on latest NOSH - 106,499
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 226.33 128.17 107.20 102.44 122.26 111.07 107.58 64.26%
EPS 11.68 3.05 1.84 0.80 3.25 2.72 0.02 6913.92%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.1001 1.9884 1.9561 1.9308 0.9991 1.9389 2.3933 -8.35%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.55 0.54 0.53 0.49 0.55 0.64 0.63 -
P/RPS 0.24 0.42 0.49 0.48 0.45 0.58 0.71 -51.50%
P/EPS 4.71 17.70 28.80 61.25 16.88 23.53 3,150.00 -98.69%
EY 21.24 5.65 3.47 1.63 5.92 4.25 0.03 7875.51%
DY 1.82 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.25 0.55 0.33 0.32 -12.93%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 -
Price 0.53 0.55 0.58 0.54 0.50 0.56 0.65 -
P/RPS 0.23 0.43 0.54 0.52 0.41 0.50 0.73 -53.73%
P/EPS 4.54 18.03 31.52 67.50 15.35 20.59 3,250.00 -98.75%
EY 22.04 5.55 3.17 1.48 6.52 4.86 0.03 8074.73%
DY 1.89 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.28 0.50 0.29 0.33 -16.91%

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