[MAEMODE] QoQ Quarter Result on 31-May-2012 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 134.4%
YoY- -51.54%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 121,541 127,094 140,321 214,780 112,885 165,458 151,630 -13.72%
PBT -5,646 -2,004 3,909 9,493 4,015 4,484 7,739 -
Tax 327 -363 -978 -3,436 -1,431 -1,144 -3,315 -
NP -5,319 -2,367 2,931 6,057 2,584 3,340 4,424 -
-
NP to SH -5,318 -2,367 2,931 6,057 2,584 3,340 4,424 -
-
Tax Rate - - 25.02% 36.20% 35.64% 25.51% 42.83% -
Total Cost 126,860 129,461 137,390 208,723 110,301 162,118 147,206 -9.44%
-
Net Worth 243,964 250,623 252,451 242,922 235,883 236,583 230,305 3.91%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 1,070 - - - -
Div Payout % - - - 17.67% - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 243,964 250,623 252,451 242,922 235,883 236,583 230,305 3.91%
NOSH 107,002 107,104 106,970 107,014 107,219 107,051 107,118 -0.07%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -4.38% -1.86% 2.09% 2.82% 2.29% 2.02% 2.92% -
ROE -2.18% -0.94% 1.16% 2.49% 1.10% 1.41% 1.92% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 113.59 118.66 131.18 200.70 105.28 154.56 141.55 -13.65%
EPS -4.97 -2.21 2.74 5.66 2.41 3.12 4.13 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.28 2.34 2.36 2.27 2.20 2.21 2.15 3.99%
Adjusted Per Share Value based on latest NOSH - 107,014
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 113.58 118.77 131.13 200.72 105.49 154.62 141.70 -13.72%
EPS -4.97 -2.21 2.74 5.66 2.41 3.12 4.13 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.2799 2.3421 2.3592 2.2702 2.2044 2.2109 2.1523 3.91%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.355 0.42 0.47 0.50 0.52 0.51 0.53 -
P/RPS 0.31 0.35 0.36 0.25 0.49 0.33 0.37 -11.13%
P/EPS -7.14 -19.00 17.15 8.83 21.58 16.35 12.83 -
EY -14.00 -5.26 5.83 11.32 4.63 6.12 7.79 -
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.20 0.22 0.24 0.23 0.25 -25.75%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 27/10/11 -
Price 0.33 0.40 0.43 0.47 0.53 0.55 0.56 -
P/RPS 0.29 0.34 0.33 0.23 0.50 0.36 0.40 -19.31%
P/EPS -6.64 -18.10 15.69 8.30 21.99 17.63 13.56 -
EY -15.06 -5.53 6.37 12.04 4.55 5.67 7.38 -
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.14 0.17 0.18 0.21 0.24 0.25 0.26 -33.83%

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