[MAEMODE] QoQ Quarter Result on 31-May-2005 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -14.61%
YoY- -5.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 67,340 58,269 47,155 62,783 49,132 34,175 39,947 41.77%
PBT 3,710 3,690 2,911 3,880 3,986 2,061 2,670 24.59%
Tax -1,025 -1,019 -737 -1,401 -1,083 -278 -873 11.32%
NP 2,685 2,671 2,174 2,479 2,903 1,783 1,797 30.79%
-
NP to SH 3,075 2,718 2,109 2,479 2,903 1,783 1,797 43.20%
-
Tax Rate 27.63% 27.62% 25.32% 36.11% 27.17% 13.49% 32.70% -
Total Cost 64,655 55,598 44,981 60,304 46,229 32,392 38,150 42.28%
-
Net Worth 148,513 144,453 141,549 71,351 91,273 102,792 101,597 28.89%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - 356 - - - -
Div Payout % - - - 14.39% - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 148,513 144,453 141,549 71,351 91,273 102,792 101,597 28.89%
NOSH 95,201 95,034 94,999 71,351 63,384 63,451 63,498 31.09%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 3.99% 4.58% 4.61% 3.95% 5.91% 5.22% 4.50% -
ROE 2.07% 1.88% 1.49% 3.47% 3.18% 1.73% 1.77% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 70.73 61.31 49.64 87.99 77.51 53.86 62.91 8.14%
EPS 3.20 2.86 2.22 2.61 4.58 2.81 2.83 8.56%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.49 1.00 1.44 1.62 1.60 -1.67%
Adjusted Per Share Value based on latest NOSH - 71,351
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 62.93 54.45 44.07 58.67 45.91 31.94 37.33 41.78%
EPS 2.87 2.54 1.97 2.32 2.71 1.67 1.68 43.04%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 1.3879 1.3499 1.3228 0.6668 0.853 0.9606 0.9494 28.89%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.81 0.78 0.85 0.73 0.94 1.05 0.99 -
P/RPS 1.15 1.27 1.71 0.83 1.21 1.95 1.57 -18.78%
P/EPS 25.08 27.27 38.29 21.01 20.52 37.37 34.98 -19.94%
EY 3.99 3.67 2.61 4.76 4.87 2.68 2.86 24.93%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 0.52 0.51 0.57 0.73 0.65 0.65 0.62 -11.09%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 18/04/06 18/01/06 27/10/05 29/07/05 29/04/05 27/01/05 28/10/04 -
Price 1.07 0.79 0.84 0.81 0.75 0.90 1.04 -
P/RPS 1.51 1.29 1.69 0.92 0.97 1.67 1.65 -5.75%
P/EPS 33.13 27.62 37.84 23.31 16.38 32.03 36.75 -6.69%
EY 3.02 3.62 2.64 4.29 6.11 3.12 2.72 7.24%
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 0.69 0.52 0.56 0.81 0.52 0.56 0.65 4.07%

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