[MAEMODE] QoQ Quarter Result on 31-May-2010 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- 19.73%
YoY- 397.44%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 137,149 114,713 109,621 130,821 118,847 115,122 81,499 41.61%
PBT 4,999 2,624 1,502 5,315 3,647 416 680 279.46%
Tax -1,738 -659 -650 -1,648 -910 -258 -127 474.88%
NP 3,261 1,965 852 3,667 2,737 158 553 227.46%
-
NP to SH 3,261 1,965 852 3,483 2,909 26 478 260.97%
-
Tax Rate 34.77% 25.11% 43.28% 31.01% 24.95% 62.02% 18.68% -
Total Cost 133,888 112,748 108,769 127,154 116,110 114,964 80,946 39.99%
-
Net Worth 212,766 209,315 206,610 106,909 207,480 256,100 210,320 0.77%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - 1,069 - - - -
Div Payout % - - - 30.69% - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 212,766 209,315 206,610 106,909 207,480 256,100 210,320 0.77%
NOSH 106,918 106,793 106,499 106,909 106,948 130,000 106,222 0.43%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 2.38% 1.71% 0.78% 2.80% 2.30% 0.14% 0.68% -
ROE 1.53% 0.94% 0.41% 3.26% 1.40% 0.01% 0.23% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 128.27 107.42 102.93 122.37 111.13 88.56 76.73 40.98%
EPS 3.05 1.84 0.80 3.43 2.72 0.02 0.45 259.40%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.99 1.96 1.94 1.00 1.94 1.97 1.98 0.33%
Adjusted Per Share Value based on latest NOSH - 106,909
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 128.17 107.20 102.44 122.26 111.07 107.58 76.16 41.61%
EPS 3.05 1.84 0.80 3.25 2.72 0.02 0.45 259.40%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.9884 1.9561 1.9308 0.9991 1.9389 2.3933 1.9655 0.77%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.54 0.53 0.49 0.55 0.64 0.63 0.74 -
P/RPS 0.42 0.49 0.48 0.45 0.58 0.71 0.96 -42.45%
P/EPS 17.70 28.80 61.25 16.88 23.53 3,150.00 164.44 -77.46%
EY 5.65 3.47 1.63 5.92 4.25 0.03 0.61 342.84%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.25 0.55 0.33 0.32 0.37 -18.99%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 29/04/11 28/01/11 27/10/10 30/07/10 30/04/10 28/01/10 30/10/09 -
Price 0.55 0.58 0.54 0.50 0.56 0.65 0.69 -
P/RPS 0.43 0.54 0.52 0.41 0.50 0.73 0.90 -38.96%
P/EPS 18.03 31.52 67.50 15.35 20.59 3,250.00 153.33 -76.09%
EY 5.55 3.17 1.48 6.52 4.86 0.03 0.65 319.39%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.28 0.50 0.29 0.33 0.35 -13.85%

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