[MAEMODE] YoY Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 20.71%
YoY- 13.62%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Revenue 437,366 336,713 230,353 164,338 142,014 142,014 122,784 28.89%
PBT 29,489 24,990 13,748 11,622 10,788 10,788 8,558 28.03%
Tax -6,182 -6,001 -3,709 -2,980 -3,181 -3,181 -2,190 23.03%
NP 23,306 18,989 10,038 8,642 7,606 7,606 6,368 29.58%
-
NP to SH 23,046 18,492 10,534 8,642 7,606 7,606 6,368 29.29%
-
Tax Rate 20.96% 24.01% 26.98% 25.64% 29.49% 29.49% 25.59% -
Total Cost 414,060 317,724 220,314 155,696 134,408 134,408 116,416 28.85%
-
Net Worth 190,877 164,465 148,321 91,331 94,256 0 80,168 18.92%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Net Worth 190,877 164,465 148,321 91,331 94,256 0 80,168 18.92%
NOSH 106,042 96,178 95,078 63,424 62,010 63,388 56,857 13.26%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
NP Margin 5.33% 5.64% 4.36% 5.26% 5.36% 5.36% 5.19% -
ROE 12.07% 11.24% 7.10% 9.46% 8.07% 0.00% 7.94% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
RPS 412.44 350.09 242.28 259.11 229.02 224.04 215.95 13.79%
EPS 21.73 19.23 10.95 13.63 12.27 12.00 11.20 14.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.71 1.56 1.44 1.52 0.00 1.41 4.99%
Adjusted Per Share Value based on latest NOSH - 63,384
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
RPS 408.73 314.67 215.27 153.58 132.72 132.72 114.74 28.89%
EPS 21.54 17.28 9.84 8.08 7.11 7.11 5.95 29.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7838 1.537 1.3861 0.8535 0.8808 0.00 0.7492 18.92%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/04 28/02/03 -
Price 1.46 1.23 0.81 0.94 1.49 1.49 0.87 -
P/RPS 0.35 0.35 0.33 0.36 0.65 0.67 0.40 -2.63%
P/EPS 6.72 6.40 7.31 6.90 12.15 12.42 7.77 -2.85%
EY 14.89 15.63 13.68 14.50 8.23 8.05 12.87 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.52 0.65 0.98 0.00 0.62 5.48%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Date 24/04/08 24/04/07 18/04/06 29/04/05 30/04/04 - 29/04/03 -
Price 1.48 1.35 1.07 0.75 1.29 0.00 0.79 -
P/RPS 0.36 0.39 0.44 0.29 0.56 0.00 0.37 -0.54%
P/EPS 6.81 7.02 9.66 5.50 10.52 0.00 7.05 -0.68%
EY 14.68 14.24 10.36 18.17 9.51 0.00 14.18 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.69 0.52 0.85 0.00 0.56 7.91%

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