[MAEMODE] YoY Annualized Quarter Result on 28-Feb-2006 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 9.14%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Revenue 526,110 437,366 336,713 230,353 164,338 142,014 142,014 29.90%
PBT 26,525 29,489 24,990 13,748 11,622 10,788 10,788 19.68%
Tax -8,562 -6,182 -6,001 -3,709 -2,980 -3,181 -3,181 21.87%
NP 17,962 23,306 18,989 10,038 8,642 7,606 7,606 18.72%
-
NP to SH 17,426 23,046 18,492 10,534 8,642 7,606 7,606 18.01%
-
Tax Rate 32.28% 20.96% 24.01% 26.98% 25.64% 29.49% 29.49% -
Total Cost 508,148 414,060 317,724 220,314 155,696 134,408 134,408 30.43%
-
Net Worth 208,734 190,877 164,465 148,321 91,331 94,256 0 -
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Net Worth 208,734 190,877 164,465 148,321 91,331 94,256 0 -
NOSH 107,043 106,042 96,178 95,078 63,424 62,010 63,388 11.03%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
NP Margin 3.41% 5.33% 5.64% 4.36% 5.26% 5.36% 5.36% -
ROE 8.35% 12.07% 11.24% 7.10% 9.46% 8.07% 0.00% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
RPS 491.49 412.44 350.09 242.28 259.11 229.02 224.04 16.99%
EPS 16.28 21.73 19.23 10.95 13.63 12.27 12.00 6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.80 1.71 1.56 1.44 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,201
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
RPS 491.66 408.73 314.67 215.27 153.58 132.72 132.72 29.90%
EPS 16.29 21.54 17.28 9.84 8.08 7.11 7.11 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9507 1.7838 1.537 1.3861 0.8535 0.8808 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/04 -
Price 0.92 1.46 1.23 0.81 0.94 1.49 1.49 -
P/RPS 0.19 0.35 0.35 0.33 0.36 0.65 0.67 -22.25%
P/EPS 5.65 6.72 6.40 7.31 6.90 12.15 12.42 -14.56%
EY 17.70 14.89 15.63 13.68 14.50 8.23 8.05 17.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.72 0.52 0.65 0.98 0.00 -
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Date 30/04/09 24/04/08 24/04/07 18/04/06 29/04/05 30/04/04 - -
Price 0.73 1.48 1.35 1.07 0.75 1.29 0.00 -
P/RPS 0.15 0.36 0.39 0.44 0.29 0.56 0.00 -
P/EPS 4.48 6.81 7.02 9.66 5.50 10.52 0.00 -
EY 22.30 14.68 14.24 10.36 18.17 9.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.82 0.79 0.69 0.52 0.85 0.00 -

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