[MAEMODE] QoQ TTM Result on 28-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
28-Feb-2004 [#3]
Profit Trend
QoQ- 8.25%
YoY- -2.89%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 178,451 175,070 147,786 149,491 142,027 135,890 135,068 24.85%
PBT 13,775 13,316 11,946 12,185 11,636 10,561 10,510 24.06%
Tax -3,440 -3,351 -3,283 -4,033 -4,105 -3,310 -3,288 3.66%
NP 10,335 9,965 8,663 8,152 7,531 7,251 7,222 33.05%
-
NP to SH 10,335 9,965 8,663 8,152 7,531 7,251 7,222 33.05%
-
Tax Rate 24.97% 25.17% 27.48% 33.10% 35.28% 31.34% 31.28% -
Total Cost 168,116 165,105 139,123 141,339 134,496 128,639 127,846 24.38%
-
Net Worth 63,498 62,333 94,259 0 61,244 61,395 83,084 -19.28%
Dividend
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 63,498 62,333 94,259 0 61,244 61,395 83,084 -19.28%
NOSH 63,498 62,333 62,012 63,476 61,244 61,395 56,906 9.12%
Ratio Analysis
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 5.79% 5.69% 5.86% 5.45% 5.30% 5.34% 5.35% -
ROE 16.28% 15.99% 9.19% 0.00% 12.30% 11.81% 8.69% -
Per Share
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 281.03 280.86 238.32 235.51 231.90 221.34 237.35 14.41%
EPS 16.28 15.99 13.97 12.84 12.30 11.81 12.69 21.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.52 0.00 1.00 1.00 1.46 -26.03%
Adjusted Per Share Value based on latest NOSH - 63,476
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 166.77 163.61 138.11 139.70 132.73 126.99 126.22 24.85%
EPS 9.66 9.31 8.10 7.62 7.04 6.78 6.75 33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5934 0.5825 0.8809 0.00 0.5723 0.5738 0.7764 -19.28%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.99 1.13 1.49 1.49 1.29 1.19 0.97 -
P/RPS 0.35 0.40 0.63 0.63 0.56 0.54 0.41 -11.84%
P/EPS 6.08 7.07 10.67 11.60 10.49 10.08 7.64 -16.64%
EY 16.44 14.15 9.38 8.62 9.53 9.92 13.08 19.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.13 0.98 0.00 1.29 1.19 0.66 38.14%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date - - - - 30/01/04 30/10/03 30/07/03 -
Price 0.00 0.00 0.00 0.00 1.44 1.42 1.23 -
P/RPS 0.00 0.00 0.00 0.00 0.62 0.64 0.52 -
P/EPS 0.00 0.00 0.00 0.00 11.71 12.02 9.69 -
EY 0.00 0.00 0.00 0.00 8.54 8.32 10.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.44 1.42 0.84 -

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