[MAEMODE] QoQ Quarter Result on 31-May-2011 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011 [#4]
Profit Trend
QoQ- 283.29%
YoY- 258.86%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 112,885 165,458 151,630 242,183 137,149 114,713 109,621 1.97%
PBT 4,015 4,484 7,739 15,454 4,999 2,624 1,502 92.72%
Tax -1,431 -1,144 -3,315 -2,955 -1,738 -659 -650 69.31%
NP 2,584 3,340 4,424 12,499 3,261 1,965 852 109.66%
-
NP to SH 2,584 3,340 4,424 12,499 3,261 1,965 852 109.66%
-
Tax Rate 35.64% 25.51% 42.83% 19.12% 34.77% 25.11% 43.28% -
Total Cost 110,301 162,118 147,206 229,684 133,888 112,748 108,769 0.93%
-
Net Worth 235,883 236,583 230,305 224,725 212,766 209,315 206,610 9.24%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 1,070 - - - -
Div Payout % - - - 8.56% - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 235,883 236,583 230,305 224,725 212,766 209,315 206,610 9.24%
NOSH 107,219 107,051 107,118 107,011 106,918 106,793 106,499 0.45%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 2.29% 2.02% 2.92% 5.16% 2.38% 1.71% 0.78% -
ROE 1.10% 1.41% 1.92% 5.56% 1.53% 0.94% 0.41% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 105.28 154.56 141.55 226.31 128.27 107.42 102.93 1.51%
EPS 2.41 3.12 4.13 11.68 3.05 1.84 0.80 108.72%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.20 2.21 2.15 2.10 1.99 1.96 1.94 8.75%
Adjusted Per Share Value based on latest NOSH - 107,011
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 105.49 154.62 141.70 226.33 128.17 107.20 102.44 1.97%
EPS 2.41 3.12 4.13 11.68 3.05 1.84 0.80 108.72%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.2044 2.2109 2.1523 2.1001 1.9884 1.9561 1.9308 9.24%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.52 0.51 0.53 0.55 0.54 0.53 0.49 -
P/RPS 0.49 0.33 0.37 0.24 0.42 0.49 0.48 1.38%
P/EPS 21.58 16.35 12.83 4.71 17.70 28.80 61.25 -50.14%
EY 4.63 6.12 7.79 21.24 5.65 3.47 1.63 100.69%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.25 0.26 0.27 0.27 0.25 -2.68%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 30/04/12 31/01/12 27/10/11 28/07/11 29/04/11 28/01/11 27/10/10 -
Price 0.53 0.55 0.56 0.53 0.55 0.58 0.54 -
P/RPS 0.50 0.36 0.40 0.23 0.43 0.54 0.52 -2.58%
P/EPS 21.99 17.63 13.56 4.54 18.03 31.52 67.50 -52.68%
EY 4.55 5.67 7.38 22.04 5.55 3.17 1.48 111.57%
DY 0.00 0.00 0.00 1.89 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.26 0.25 0.28 0.30 0.28 -9.77%

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