[MAEMODE] QoQ Quarter Result on 31-Aug-2011 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -64.61%
YoY- 419.25%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 214,780 112,885 165,458 151,630 242,183 137,149 114,713 51.85%
PBT 9,493 4,015 4,484 7,739 15,454 4,999 2,624 135.47%
Tax -3,436 -1,431 -1,144 -3,315 -2,955 -1,738 -659 200.38%
NP 6,057 2,584 3,340 4,424 12,499 3,261 1,965 111.65%
-
NP to SH 6,057 2,584 3,340 4,424 12,499 3,261 1,965 111.65%
-
Tax Rate 36.20% 35.64% 25.51% 42.83% 19.12% 34.77% 25.11% -
Total Cost 208,723 110,301 162,118 147,206 229,684 133,888 112,748 50.71%
-
Net Worth 242,922 235,883 236,583 230,305 224,725 212,766 209,315 10.42%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 1,070 - - - 1,070 - - -
Div Payout % 17.67% - - - 8.56% - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 242,922 235,883 236,583 230,305 224,725 212,766 209,315 10.42%
NOSH 107,014 107,219 107,051 107,118 107,011 106,918 106,793 0.13%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 2.82% 2.29% 2.02% 2.92% 5.16% 2.38% 1.71% -
ROE 2.49% 1.10% 1.41% 1.92% 5.56% 1.53% 0.94% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 200.70 105.28 154.56 141.55 226.31 128.27 107.42 51.63%
EPS 5.66 2.41 3.12 4.13 11.68 3.05 1.84 111.36%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.27 2.20 2.21 2.15 2.10 1.99 1.96 10.27%
Adjusted Per Share Value based on latest NOSH - 107,118
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 200.72 105.49 154.62 141.70 226.33 128.17 107.20 51.85%
EPS 5.66 2.41 3.12 4.13 11.68 3.05 1.84 111.36%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.2702 2.2044 2.2109 2.1523 2.1001 1.9884 1.9561 10.42%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.50 0.52 0.51 0.53 0.55 0.54 0.53 -
P/RPS 0.25 0.49 0.33 0.37 0.24 0.42 0.49 -36.12%
P/EPS 8.83 21.58 16.35 12.83 4.71 17.70 28.80 -54.49%
EY 11.32 4.63 6.12 7.79 21.24 5.65 3.47 119.80%
DY 2.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.22 0.24 0.23 0.25 0.26 0.27 0.27 -12.75%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 27/07/12 30/04/12 31/01/12 27/10/11 28/07/11 29/04/11 28/01/11 -
Price 0.47 0.53 0.55 0.56 0.53 0.55 0.58 -
P/RPS 0.23 0.50 0.36 0.40 0.23 0.43 0.54 -43.36%
P/EPS 8.30 21.99 17.63 13.56 4.54 18.03 31.52 -58.88%
EY 12.04 4.55 5.67 7.38 22.04 5.55 3.17 143.23%
DY 2.13 0.00 0.00 0.00 1.89 0.00 0.00 -
P/NAPS 0.21 0.24 0.25 0.26 0.25 0.28 0.30 -21.14%

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