[MAEMODE] QoQ Quarter Result on 31-May-2003 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 4.71%
YoY- -33.38%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 41,275 36,566 28,670 42,980 33,811 30,429 27,848 30.08%
PBT 3,855 2,211 2,025 4,094 3,306 1,136 1,974 56.42%
Tax -897 -784 -705 -1,647 -969 11 -683 19.98%
NP 2,958 1,427 1,320 2,447 2,337 1,147 1,291 74.06%
-
NP to SH 2,958 1,427 1,320 2,447 2,337 1,147 1,291 74.06%
-
Tax Rate 23.27% 35.46% 34.81% 40.23% 29.31% -0.97% 34.60% -
Total Cost 38,317 35,139 27,350 40,533 31,474 29,282 26,557 27.77%
-
Net Worth 0 90,642 90,251 83,084 56,885 83,418 82,404 -
Dividend
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 0 90,642 90,251 83,084 56,885 83,418 82,404 -
NOSH 63,476 61,244 61,395 56,906 56,885 54,880 54,936 10.14%
Ratio Analysis
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 7.17% 3.90% 4.60% 5.69% 6.91% 3.77% 4.64% -
ROE 0.00% 1.57% 1.46% 2.95% 4.11% 1.38% 1.57% -
Per Share
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 65.02 59.70 46.70 75.53 59.44 55.45 50.69 18.10%
EPS 4.66 2.33 2.15 4.30 3.77 2.09 2.35 58.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.48 1.47 1.46 1.00 1.52 1.50 -
Adjusted Per Share Value based on latest NOSH - 56,906
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 38.57 34.17 26.79 40.17 31.60 28.44 26.02 30.09%
EPS 2.76 1.33 1.23 2.29 2.18 1.07 1.21 73.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8471 0.8434 0.7764 0.5316 0.7796 0.7701 -
Price Multiplier on Financial Quarter End Date
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.49 1.29 1.19 0.97 0.87 1.05 1.25 -
P/RPS 2.29 2.16 2.55 1.28 1.46 1.89 2.47 -4.93%
P/EPS 31.97 55.36 55.35 22.56 21.18 50.24 53.19 -28.84%
EY 3.13 1.81 1.81 4.43 4.72 1.99 1.88 40.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.81 0.66 0.87 0.69 0.83 -
Price Multiplier on Announcement Date
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date - 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 30/10/02 -
Price 0.00 1.44 1.42 1.23 0.79 1.02 1.08 -
P/RPS 0.00 2.41 3.04 1.63 1.33 1.84 2.13 -
P/EPS 0.00 61.80 66.05 28.60 19.23 48.80 45.96 -
EY 0.00 1.62 1.51 3.50 5.20 2.05 2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.97 0.97 0.84 0.79 0.67 0.72 -

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