[MAEMODE] QoQ TTM Result on 30-Nov-2003 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 3.86%
YoY- -3.66%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 175,070 147,786 149,491 142,027 135,890 135,068 129,708 26.99%
PBT 13,316 11,946 12,185 11,636 10,561 10,510 9,879 26.86%
Tax -3,351 -3,283 -4,033 -4,105 -3,310 -3,288 -1,484 91.38%
NP 9,965 8,663 8,152 7,531 7,251 7,222 8,395 14.64%
-
NP to SH 9,965 8,663 8,152 7,531 7,251 7,222 8,395 14.64%
-
Tax Rate 25.17% 27.48% 33.10% 35.28% 31.34% 31.28% 15.02% -
Total Cost 165,105 139,123 141,339 134,496 128,639 127,846 121,313 27.84%
-
Net Worth 62,333 94,259 0 61,244 61,395 83,084 56,885 7.56%
Dividend
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 62,333 94,259 0 61,244 61,395 83,084 56,885 7.56%
NOSH 62,333 62,012 63,476 61,244 61,395 56,906 56,885 7.56%
Ratio Analysis
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.69% 5.86% 5.45% 5.30% 5.34% 5.35% 6.47% -
ROE 15.99% 9.19% 0.00% 12.30% 11.81% 8.69% 14.76% -
Per Share
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 280.86 238.32 235.51 231.90 221.34 237.35 228.02 18.06%
EPS 15.99 13.97 12.84 12.30 11.81 12.69 14.76 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 0.00 1.00 1.00 1.46 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 61,244
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 163.61 138.11 139.70 132.73 126.99 126.22 121.22 26.99%
EPS 9.31 8.10 7.62 7.04 6.78 6.75 7.85 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5825 0.8809 0.00 0.5723 0.5738 0.7764 0.5316 7.55%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/05/04 27/02/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.13 1.49 1.49 1.29 1.19 0.97 0.87 -
P/RPS 0.40 0.63 0.63 0.56 0.54 0.41 0.38 4.17%
P/EPS 7.07 10.67 11.60 10.49 10.08 7.64 5.90 15.50%
EY 14.15 9.38 8.62 9.53 9.92 13.08 16.96 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.98 0.00 1.29 1.19 0.66 0.87 23.16%
Price Multiplier on Announcement Date
31/05/04 29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date - - - 30/01/04 30/10/03 30/07/03 29/04/03 -
Price 0.00 0.00 0.00 1.44 1.42 1.23 0.79 -
P/RPS 0.00 0.00 0.00 0.62 0.64 0.52 0.35 -
P/EPS 0.00 0.00 0.00 11.71 12.02 9.69 5.35 -
EY 0.00 0.00 0.00 8.54 8.32 10.32 18.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.44 1.42 0.84 0.79 -

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