[MAEMODE] QoQ Quarter Result on 31-May-2006 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 29.89%
YoY- 61.11%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 105,638 77,441 69,455 114,015 67,340 58,269 47,155 71.46%
PBT 9,164 5,129 4,449 8,329 3,710 3,690 2,911 115.24%
Tax -2,191 -1,184 -1,125 -3,758 -1,025 -1,019 -737 107.16%
NP 6,973 3,945 3,324 4,571 2,685 2,671 2,174 117.95%
-
NP to SH 6,743 3,720 3,405 3,994 3,075 2,718 2,109 117.49%
-
Tax Rate 23.91% 23.08% 25.29% 45.12% 27.63% 27.62% 25.32% -
Total Cost 98,665 73,496 66,131 109,444 64,655 55,598 44,981 69.06%
-
Net Worth 164,486 157,789 153,129 95,193 148,513 144,453 141,549 10.56%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div - - - 1,427 - - - -
Div Payout % - - - 35.75% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 164,486 157,789 153,129 95,193 148,513 144,453 141,549 10.56%
NOSH 96,191 95,629 95,111 95,193 95,201 95,034 94,999 0.83%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 6.60% 5.09% 4.79% 4.01% 3.99% 4.58% 4.61% -
ROE 4.10% 2.36% 2.22% 4.20% 2.07% 1.88% 1.49% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 109.82 80.98 73.02 119.77 70.73 61.31 49.64 70.03%
EPS 7.01 3.89 3.58 4.14 3.20 2.86 2.22 115.68%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.71 1.65 1.61 1.00 1.56 1.52 1.49 9.64%
Adjusted Per Share Value based on latest NOSH - 95,193
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 98.72 72.37 64.91 106.55 62.93 54.45 44.07 71.45%
EPS 6.30 3.48 3.18 3.73 2.87 2.54 1.97 117.52%
DPS 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
NAPS 1.5372 1.4746 1.431 0.8896 1.3879 1.3499 1.3228 10.56%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.23 1.25 1.13 0.93 0.81 0.78 0.85 -
P/RPS 1.12 1.54 1.55 0.78 1.15 1.27 1.71 -24.63%
P/EPS 17.55 32.13 31.56 22.17 25.08 27.27 38.29 -40.63%
EY 5.70 3.11 3.17 4.51 3.99 3.67 2.61 68.56%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.70 0.93 0.52 0.51 0.57 16.90%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 24/04/07 07/08/07 30/10/06 28/07/06 18/04/06 18/01/06 27/10/05 -
Price 1.35 1.30 1.26 1.03 1.07 0.79 0.84 -
P/RPS 1.23 1.61 1.73 0.86 1.51 1.29 1.69 -19.13%
P/EPS 19.26 33.42 35.20 24.55 33.13 27.62 37.84 -36.33%
EY 5.19 2.99 2.84 4.07 3.02 3.62 2.64 57.12%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.78 1.03 0.69 0.52 0.56 25.86%

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