[MAEMODE] QoQ TTM Result on 28-Feb-2003 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 7.39%
YoY- 12.58%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 142,027 135,890 135,068 129,708 122,210 114,109 107,830 20.13%
PBT 11,636 10,561 10,510 9,879 9,158 9,956 10,149 9.53%
Tax -4,105 -3,310 -3,288 -1,484 -1,341 -1,892 -1,890 67.63%
NP 7,531 7,251 7,222 8,395 7,817 8,064 8,259 -5.96%
-
NP to SH 7,531 7,251 7,222 8,395 7,817 8,064 8,259 -5.96%
-
Tax Rate 35.28% 31.34% 31.28% 15.02% 14.64% 19.00% 18.62% -
Total Cost 134,496 128,639 127,846 121,313 114,393 106,045 99,571 22.17%
-
Net Worth 61,244 61,395 83,084 56,885 54,880 82,404 42,169 28.21%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 61,244 61,395 83,084 56,885 54,880 82,404 42,169 28.21%
NOSH 61,244 61,395 56,906 56,885 54,880 54,936 42,169 28.21%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 5.30% 5.34% 5.35% 6.47% 6.40% 7.07% 7.66% -
ROE 12.30% 11.81% 8.69% 14.76% 14.24% 9.79% 19.59% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 231.90 221.34 237.35 228.02 222.68 207.71 255.70 -6.30%
EPS 12.30 11.81 12.69 14.76 14.24 14.68 19.59 -26.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.46 1.00 1.00 1.50 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 56,885
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 132.73 126.99 126.22 121.22 114.21 106.64 100.77 20.13%
EPS 7.04 6.78 6.75 7.85 7.31 7.54 7.72 -5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5723 0.5738 0.7764 0.5316 0.5129 0.7701 0.3941 28.20%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.29 1.19 0.97 0.87 1.05 1.25 1.45 -
P/RPS 0.56 0.54 0.41 0.38 0.47 0.60 0.57 -1.17%
P/EPS 10.49 10.08 7.64 5.90 7.37 8.52 7.40 26.16%
EY 9.53 9.92 13.08 16.96 13.57 11.74 13.51 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.19 0.66 0.87 1.05 0.83 1.45 -7.49%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 30/10/02 28/08/02 -
Price 1.44 1.42 1.23 0.79 1.02 1.08 1.28 -
P/RPS 0.62 0.64 0.52 0.35 0.46 0.52 0.50 15.40%
P/EPS 11.71 12.02 9.69 5.35 7.16 7.36 6.54 47.40%
EY 8.54 8.32 10.32 18.68 13.96 13.59 15.30 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.42 0.84 0.79 1.02 0.72 1.28 8.16%

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