[MAEMODE] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -38.27%
YoY- -60.87%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 464,077 603,736 595,080 633,444 644,753 672,156 696,420 -23.68%
PBT -197,378 5,752 15,413 21,901 25,731 31,692 32,676 -
Tax -2,514 -4,450 -6,208 -6,989 -9,326 -8,845 -9,152 -57.70%
NP -199,892 1,302 9,205 14,912 16,405 22,847 23,524 -
-
NP to SH -199,891 1,303 9,205 14,912 16,405 22,847 23,524 -
-
Tax Rate - 77.36% 40.28% 31.91% 36.24% 27.91% 28.01% -
Total Cost 663,969 602,434 585,875 618,532 628,348 649,309 672,896 -0.88%
-
Net Worth 42,802 243,964 250,623 252,451 242,922 235,883 236,583 -67.97%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - 1,070 1,070 1,070 1,070 1,070 1,070 -
Div Payout % - 82.13% 11.63% 7.18% 6.52% 4.68% 4.55% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 42,802 243,964 250,623 252,451 242,922 235,883 236,583 -67.97%
NOSH 107,006 107,002 107,104 106,970 107,014 107,219 107,051 -0.02%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -43.07% 0.22% 1.55% 2.35% 2.54% 3.40% 3.38% -
ROE -467.01% 0.53% 3.67% 5.91% 6.75% 9.69% 9.94% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 433.69 564.23 555.61 592.17 602.49 626.89 650.55 -23.66%
EPS -186.80 1.22 8.59 13.94 15.33 21.31 21.97 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.40 2.28 2.34 2.36 2.27 2.20 2.21 -67.96%
Adjusted Per Share Value based on latest NOSH - 107,104
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 433.69 564.21 556.12 591.97 602.54 628.15 650.82 -23.68%
EPS -186.80 1.22 8.60 13.94 15.33 21.35 21.98 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.40 2.2799 2.3421 2.3592 2.2702 2.2044 2.2109 -67.97%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.33 0.355 0.42 0.47 0.50 0.52 0.51 -
P/RPS 0.08 0.06 0.08 0.08 0.08 0.08 0.08 0.00%
P/EPS -0.18 29.15 4.89 3.37 3.26 2.44 2.32 -
EY -566.07 3.43 20.46 29.66 30.66 40.98 43.09 -
DY 0.00 2.82 2.38 2.13 2.00 1.92 1.96 -
P/NAPS 0.83 0.16 0.18 0.20 0.22 0.24 0.23 135.08%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 29/01/13 24/10/12 27/07/12 30/04/12 31/01/12 -
Price 0.09 0.33 0.40 0.43 0.47 0.53 0.55 -
P/RPS 0.02 0.06 0.07 0.07 0.08 0.08 0.08 -60.28%
P/EPS -0.05 27.10 4.65 3.08 3.07 2.49 2.50 -
EY -2,075.59 3.69 21.49 32.42 32.62 40.20 39.95 -
DY 0.00 3.03 2.50 2.33 2.13 1.89 1.82 -
P/NAPS 0.23 0.14 0.17 0.18 0.21 0.24 0.25 -5.40%

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