[MAEMODE] QoQ Quarter Result on 31-May-2004 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -11.36%
YoY- 7.15%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Revenue 49,132 34,175 39,947 55,954 41,275 41,275 36,566 26.67%
PBT 3,986 2,061 2,670 3,395 3,855 3,855 2,211 60.27%
Tax -1,083 -278 -873 -773 -897 -897 -784 29.51%
NP 2,903 1,783 1,797 2,622 2,958 2,958 1,427 76.55%
-
NP to SH 2,903 1,783 1,797 2,622 2,958 2,958 1,427 76.55%
-
Tax Rate 27.17% 13.49% 32.70% 22.77% 23.27% 23.27% 35.46% -
Total Cost 46,229 32,392 38,150 53,332 38,317 38,317 35,139 24.55%
-
Net Worth 91,273 102,792 101,597 62,333 94,259 0 90,642 0.55%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Net Worth 91,273 102,792 101,597 62,333 94,259 0 90,642 0.55%
NOSH 63,384 63,451 63,498 62,333 62,012 63,476 61,244 2.78%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
NP Margin 5.91% 5.22% 4.50% 4.69% 7.17% 7.17% 3.90% -
ROE 3.18% 1.73% 1.77% 4.21% 3.14% 0.00% 1.57% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 77.51 53.86 62.91 89.77 66.56 65.02 59.70 23.24%
EPS 4.58 2.81 2.83 3.68 4.77 4.66 2.33 71.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.62 1.60 1.00 1.52 0.00 1.48 -2.16%
Adjusted Per Share Value based on latest NOSH - 62,333
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 45.91 31.94 37.33 52.29 38.57 38.57 34.17 26.66%
EPS 2.71 1.67 1.68 2.45 2.76 2.76 1.33 76.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.853 0.9606 0.9494 0.5825 0.8809 0.00 0.8471 0.55%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 -
Price 0.94 1.05 0.99 1.13 1.49 1.49 1.29 -
P/RPS 1.21 1.95 1.57 1.26 2.24 2.29 2.16 -37.11%
P/EPS 20.52 37.37 34.98 26.86 31.24 31.97 55.36 -54.81%
EY 4.87 2.68 2.86 3.72 3.20 3.13 1.81 120.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.62 1.13 0.98 0.00 0.87 -20.81%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 29/04/05 27/01/05 28/10/04 29/07/04 30/04/04 - 30/01/04 -
Price 0.75 0.90 1.04 0.97 1.29 0.00 1.44 -
P/RPS 0.97 1.67 1.65 1.08 1.94 0.00 2.41 -51.73%
P/EPS 16.38 32.03 36.75 23.06 27.04 0.00 61.80 -65.45%
EY 6.11 3.12 2.72 4.34 3.70 0.00 1.62 189.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.65 0.97 0.85 0.00 0.97 -39.28%

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