[MAEMODE] QoQ TTM Result on 31-May-2003 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -13.97%
YoY- -12.56%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 149,491 142,027 135,890 135,068 129,708 122,210 114,109 19.78%
PBT 12,185 11,636 10,561 10,510 9,879 9,158 9,956 14.46%
Tax -4,033 -4,105 -3,310 -3,288 -1,484 -1,341 -1,892 65.85%
NP 8,152 7,531 7,251 7,222 8,395 7,817 8,064 0.72%
-
NP to SH 8,152 7,531 7,251 7,222 8,395 7,817 8,064 0.72%
-
Tax Rate 33.10% 35.28% 31.34% 31.28% 15.02% 14.64% 19.00% -
Total Cost 141,339 134,496 128,639 127,846 121,313 114,393 106,045 21.17%
-
Net Worth 0 61,244 61,395 83,084 56,885 54,880 82,404 -
Dividend
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 0 61,244 61,395 83,084 56,885 54,880 82,404 -
NOSH 63,476 61,244 61,395 56,906 56,885 54,880 54,936 10.14%
Ratio Analysis
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 5.45% 5.30% 5.34% 5.35% 6.47% 6.40% 7.07% -
ROE 0.00% 12.30% 11.81% 8.69% 14.76% 14.24% 9.79% -
Per Share
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 235.51 231.90 221.34 237.35 228.02 222.68 207.71 8.75%
EPS 12.84 12.30 11.81 12.69 14.76 14.24 14.68 -8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.00 1.46 1.00 1.00 1.50 -
Adjusted Per Share Value based on latest NOSH - 56,906
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 139.70 132.73 126.99 126.22 121.22 114.21 106.64 19.78%
EPS 7.62 7.04 6.78 6.75 7.85 7.31 7.54 0.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5723 0.5738 0.7764 0.5316 0.5129 0.7701 -
Price Multiplier on Financial Quarter End Date
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.49 1.29 1.19 0.97 0.87 1.05 1.25 -
P/RPS 0.63 0.56 0.54 0.41 0.38 0.47 0.60 3.31%
P/EPS 11.60 10.49 10.08 7.64 5.90 7.37 8.52 22.91%
EY 8.62 9.53 9.92 13.08 16.96 13.57 11.74 -18.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.29 1.19 0.66 0.87 1.05 0.83 -
Price Multiplier on Announcement Date
28/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date - 30/01/04 30/10/03 30/07/03 29/04/03 28/01/03 30/10/02 -
Price 0.00 1.44 1.42 1.23 0.79 1.02 1.08 -
P/RPS 0.00 0.62 0.64 0.52 0.35 0.46 0.52 -
P/EPS 0.00 11.71 12.02 9.69 5.35 7.16 7.36 -
EY 0.00 8.54 8.32 10.32 18.68 13.96 13.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.44 1.42 0.84 0.79 1.02 0.72 -

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