[MAEMODE] QoQ TTM Result on 31-Aug-2003 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 0.4%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 147,786 149,491 142,027 135,890 135,068 129,708 122,210 16.42%
PBT 11,946 12,185 11,636 10,561 10,510 9,879 9,158 23.70%
Tax -3,283 -4,033 -4,105 -3,310 -3,288 -1,484 -1,341 104.75%
NP 8,663 8,152 7,531 7,251 7,222 8,395 7,817 8.57%
-
NP to SH 8,663 8,152 7,531 7,251 7,222 8,395 7,817 8.57%
-
Tax Rate 27.48% 33.10% 35.28% 31.34% 31.28% 15.02% 14.64% -
Total Cost 139,123 141,339 134,496 128,639 127,846 121,313 114,393 16.95%
-
Net Worth 94,259 0 61,244 61,395 83,084 56,885 54,880 54.18%
Dividend
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 94,259 0 61,244 61,395 83,084 56,885 54,880 54.18%
NOSH 62,012 63,476 61,244 61,395 56,906 56,885 54,880 10.27%
Ratio Analysis
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 5.86% 5.45% 5.30% 5.34% 5.35% 6.47% 6.40% -
ROE 9.19% 0.00% 12.30% 11.81% 8.69% 14.76% 14.24% -
Per Share
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 238.32 235.51 231.90 221.34 237.35 228.02 222.68 5.58%
EPS 13.97 12.84 12.30 11.81 12.69 14.76 14.24 -1.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 0.00 1.00 1.00 1.46 1.00 1.00 39.81%
Adjusted Per Share Value based on latest NOSH - 61,395
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 138.11 139.70 132.73 126.99 126.22 121.22 114.21 16.42%
EPS 8.10 7.62 7.04 6.78 6.75 7.85 7.31 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8809 0.00 0.5723 0.5738 0.7764 0.5316 0.5129 54.17%
Price Multiplier on Financial Quarter End Date
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 27/02/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.49 1.49 1.29 1.19 0.97 0.87 1.05 -
P/RPS 0.63 0.63 0.56 0.54 0.41 0.38 0.47 26.42%
P/EPS 10.67 11.60 10.49 10.08 7.64 5.90 7.37 34.47%
EY 9.38 8.62 9.53 9.92 13.08 16.96 13.57 -25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.29 1.19 0.66 0.87 1.05 -5.37%
Price Multiplier on Announcement Date
29/02/04 28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date - - 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 -
Price 0.00 0.00 1.44 1.42 1.23 0.79 1.02 -
P/RPS 0.00 0.00 0.62 0.64 0.52 0.35 0.46 -
P/EPS 0.00 0.00 11.71 12.02 9.69 5.35 7.16 -
EY 0.00 0.00 8.54 8.32 10.32 18.68 13.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.44 1.42 0.84 0.79 1.02 -

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