[MAEMODE] QoQ TTM Result on 30-Nov-2004 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- -11.37%
YoY- 21.63%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 193,245 186,037 179,208 171,351 178,451 175,070 147,786 19.51%
PBT 12,838 12,597 12,112 11,981 13,775 13,316 11,946 4.90%
Tax -3,499 -3,635 -3,007 -2,821 -3,440 -3,351 -3,283 4.32%
NP 9,339 8,962 9,105 9,160 10,335 9,965 8,663 5.12%
-
NP to SH 9,274 8,962 9,105 9,160 10,335 9,965 8,663 4.63%
-
Tax Rate 27.26% 28.86% 24.83% 23.55% 24.97% 25.17% 27.48% -
Total Cost 183,906 177,075 170,103 162,191 168,116 165,105 139,123 20.38%
-
Net Worth 141,549 71,351 63,384 63,451 63,498 62,333 94,259 31.03%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 356 356 - - - - - -
Div Payout % 3.85% 3.98% - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 141,549 71,351 63,384 63,451 63,498 62,333 94,259 31.03%
NOSH 94,999 71,351 63,384 63,451 63,498 62,333 62,012 32.78%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 4.83% 4.82% 5.08% 5.35% 5.79% 5.69% 5.86% -
ROE 6.55% 12.56% 14.36% 14.44% 16.28% 15.99% 9.19% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 203.42 260.73 282.73 270.05 281.03 280.86 238.32 -9.99%
EPS 9.76 12.56 14.36 14.44 16.28 15.99 13.97 -21.21%
DPS 0.38 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.00 1.00 1.00 1.00 1.00 1.52 -1.31%
Adjusted Per Share Value based on latest NOSH - 63,451
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 180.59 173.86 167.47 160.13 166.77 163.61 138.11 19.51%
EPS 8.67 8.38 8.51 8.56 9.66 9.31 8.10 4.62%
DPS 0.33 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3228 0.6668 0.5923 0.593 0.5934 0.5825 0.8809 31.03%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.85 0.73 0.94 1.05 0.99 1.13 1.49 -
P/RPS 0.42 0.28 0.33 0.39 0.35 0.40 0.63 -23.62%
P/EPS 8.71 5.81 6.54 7.27 6.08 7.07 10.67 -12.62%
EY 11.48 17.21 15.28 13.75 16.44 14.15 9.38 14.37%
DY 0.44 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.94 1.05 0.99 1.13 0.98 -30.25%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 29/07/05 29/04/05 27/01/05 - - - -
Price 0.84 0.81 0.75 0.90 0.00 0.00 0.00 -
P/RPS 0.41 0.31 0.27 0.33 0.00 0.00 0.00 -
P/EPS 8.60 6.45 5.22 6.23 0.00 0.00 0.00 -
EY 11.62 15.51 19.15 16.04 0.00 0.00 0.00 -
DY 0.45 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.81 0.75 0.90 0.00 0.00 0.00 -

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