[MAEMODE] QoQ TTM Result on 29-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 6.27%
YoY- 3.19%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Revenue 171,351 178,451 175,070 147,786 149,491 142,027 135,890 20.34%
PBT 11,981 13,775 13,316 11,946 12,185 11,636 10,561 10.60%
Tax -2,821 -3,440 -3,351 -3,283 -4,033 -4,105 -3,310 -11.98%
NP 9,160 10,335 9,965 8,663 8,152 7,531 7,251 20.52%
-
NP to SH 9,160 10,335 9,965 8,663 8,152 7,531 7,251 20.52%
-
Tax Rate 23.55% 24.97% 25.17% 27.48% 33.10% 35.28% 31.34% -
Total Cost 162,191 168,116 165,105 139,123 141,339 134,496 128,639 20.33%
-
Net Worth 63,451 63,498 62,333 94,259 0 61,244 61,395 2.66%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Net Worth 63,451 63,498 62,333 94,259 0 61,244 61,395 2.66%
NOSH 63,451 63,498 62,333 62,012 63,476 61,244 61,395 2.66%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
NP Margin 5.35% 5.79% 5.69% 5.86% 5.45% 5.30% 5.34% -
ROE 14.44% 16.28% 15.99% 9.19% 0.00% 12.30% 11.81% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 270.05 281.03 280.86 238.32 235.51 231.90 221.34 17.21%
EPS 14.44 16.28 15.99 13.97 12.84 12.30 11.81 17.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.52 0.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 62,012
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
RPS 160.13 166.77 163.61 138.11 139.70 132.73 126.99 20.34%
EPS 8.56 9.66 9.31 8.10 7.62 7.04 6.78 20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.593 0.5934 0.5825 0.8809 0.00 0.5723 0.5738 2.66%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 -
Price 1.05 0.99 1.13 1.49 1.49 1.29 1.19 -
P/RPS 0.39 0.35 0.40 0.63 0.63 0.56 0.54 -22.88%
P/EPS 7.27 6.08 7.07 10.67 11.60 10.49 10.08 -22.97%
EY 13.75 16.44 14.15 9.38 8.62 9.53 9.92 29.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 1.13 0.98 0.00 1.29 1.19 -9.51%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 CAGR
Date 27/01/05 - - - - 30/01/04 30/10/03 -
Price 0.90 0.00 0.00 0.00 0.00 1.44 1.42 -
P/RPS 0.33 0.00 0.00 0.00 0.00 0.62 0.64 -41.08%
P/EPS 6.23 0.00 0.00 0.00 0.00 11.71 12.02 -40.83%
EY 16.04 0.00 0.00 0.00 0.00 8.54 8.32 68.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.00 0.00 0.00 1.44 1.42 -30.52%

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