[MAEMODE] QoQ TTM Result on 31-May-2004 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 15.03%
YoY- 37.98%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Revenue 179,208 171,351 178,451 175,070 147,786 149,491 142,027 20.45%
PBT 12,112 11,981 13,775 13,316 11,946 12,185 11,636 3.26%
Tax -3,007 -2,821 -3,440 -3,351 -3,283 -4,033 -4,105 -22.05%
NP 9,105 9,160 10,335 9,965 8,663 8,152 7,531 16.40%
-
NP to SH 9,105 9,160 10,335 9,965 8,663 8,152 7,531 16.40%
-
Tax Rate 24.83% 23.55% 24.97% 25.17% 27.48% 33.10% 35.28% -
Total Cost 170,103 162,191 168,116 165,105 139,123 141,339 134,496 20.68%
-
Net Worth 63,384 63,451 63,498 62,333 94,259 0 61,244 2.78%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Net Worth 63,384 63,451 63,498 62,333 94,259 0 61,244 2.78%
NOSH 63,384 63,451 63,498 62,333 62,012 63,476 61,244 2.78%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
NP Margin 5.08% 5.35% 5.79% 5.69% 5.86% 5.45% 5.30% -
ROE 14.36% 14.44% 16.28% 15.99% 9.19% 0.00% 12.30% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 282.73 270.05 281.03 280.86 238.32 235.51 231.90 17.19%
EPS 14.36 14.44 16.28 15.99 13.97 12.84 12.30 13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.52 0.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 62,333
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
RPS 167.47 160.13 166.77 163.61 138.11 139.70 132.73 20.45%
EPS 8.51 8.56 9.66 9.31 8.10 7.62 7.04 16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5923 0.593 0.5934 0.5825 0.8809 0.00 0.5723 2.78%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 27/02/04 28/11/03 -
Price 0.94 1.05 0.99 1.13 1.49 1.49 1.29 -
P/RPS 0.33 0.39 0.35 0.40 0.63 0.63 0.56 -34.51%
P/EPS 6.54 7.27 6.08 7.07 10.67 11.60 10.49 -31.49%
EY 15.28 13.75 16.44 14.15 9.38 8.62 9.53 45.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.05 0.99 1.13 0.98 0.00 1.29 -22.38%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 28/02/04 30/11/03 CAGR
Date 29/04/05 27/01/05 - - - - 30/01/04 -
Price 0.75 0.90 0.00 0.00 0.00 0.00 1.44 -
P/RPS 0.27 0.33 0.00 0.00 0.00 0.00 0.62 -48.59%
P/EPS 5.22 6.23 0.00 0.00 0.00 0.00 11.71 -47.62%
EY 19.15 16.04 0.00 0.00 0.00 0.00 8.54 90.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.90 0.00 0.00 0.00 0.00 1.44 -40.67%

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