[MAEMODE] YoY Annualized Quarter Result on 28-Feb-2003 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 30.6%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 164,338 142,014 142,014 122,784 93,613 89,094 74,013 17.28%
PBT 11,622 10,788 10,788 8,558 8,914 9,444 9,450 4.22%
Tax -2,980 -3,181 -3,181 -2,190 -2,729 -2,057 -1,713 11.70%
NP 8,642 7,606 7,606 6,368 6,185 7,386 7,737 2.23%
-
NP to SH 8,642 7,606 7,606 6,368 6,185 7,386 7,737 2.23%
-
Tax Rate 25.64% 29.49% 29.49% 25.59% 30.61% 21.78% 18.13% -
Total Cost 155,696 134,408 134,408 116,416 87,428 81,708 66,276 18.61%
-
Net Worth 91,331 0 94,256 80,168 77,536 70,611 64,037 7.35%
Dividend
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 91,331 0 94,256 80,168 77,536 70,611 64,037 7.35%
NOSH 63,424 63,388 62,010 56,857 32,994 32,995 33,009 13.94%
Ratio Analysis
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 5.26% 5.36% 5.36% 5.19% 6.61% 8.29% 10.45% -
ROE 9.46% 0.00% 8.07% 7.94% 7.98% 10.46% 12.08% -
Per Share
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 259.11 224.04 229.02 215.95 283.73 270.02 224.22 2.93%
EPS 13.63 12.00 12.27 11.20 18.75 22.39 23.44 -10.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.00 1.52 1.41 2.35 2.14 1.94 -5.78%
Adjusted Per Share Value based on latest NOSH - 56,885
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 153.58 132.72 132.72 114.74 87.48 83.26 69.17 17.28%
EPS 8.08 7.11 7.11 5.95 5.78 6.90 7.23 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8535 0.00 0.8808 0.7492 0.7246 0.6599 0.5984 7.35%
Price Multiplier on Financial Quarter End Date
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/05 27/02/04 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.94 1.49 1.49 0.87 2.30 2.16 5.45 -
P/RPS 0.36 0.67 0.65 0.40 0.81 0.80 2.43 -31.72%
P/EPS 6.90 12.42 12.15 7.77 12.27 9.65 23.25 -21.55%
EY 14.50 8.05 8.23 12.87 8.15 10.36 4.30 27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.98 0.62 0.98 1.01 2.81 -25.37%
Price Multiplier on Announcement Date
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 29/04/05 - 30/04/04 29/04/03 30/04/02 30/04/01 25/04/00 -
Price 0.75 0.00 1.29 0.79 1.59 1.97 4.70 -
P/RPS 0.29 0.00 0.56 0.37 0.56 0.73 2.10 -32.68%
P/EPS 5.50 0.00 10.52 7.05 8.48 8.80 20.05 -22.78%
EY 18.17 0.00 9.51 14.18 11.79 11.36 4.99 29.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.85 0.56 0.68 0.92 2.42 -26.46%

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