[MAEMODE] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 29.75%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 420,624 526,110 437,366 336,713 230,353 164,338 142,014 19.82%
PBT 6,324 26,525 29,489 24,990 13,748 11,622 10,788 -8.51%
Tax -1,726 -8,562 -6,182 -6,001 -3,709 -2,980 -3,181 -9.68%
NP 4,597 17,962 23,306 18,989 10,038 8,642 7,606 -8.04%
-
NP to SH 4,549 17,426 23,046 18,492 10,534 8,642 7,606 -8.20%
-
Tax Rate 27.29% 32.28% 20.96% 24.01% 26.98% 25.64% 29.49% -
Total Cost 416,026 508,148 414,060 317,724 220,314 155,696 134,408 20.71%
-
Net Worth 207,500 208,734 190,877 164,465 148,321 91,331 94,256 14.04%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 207,500 208,734 190,877 164,465 148,321 91,331 94,256 14.04%
NOSH 106,959 107,043 106,042 96,178 95,078 63,424 62,010 9.50%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 1.09% 3.41% 5.33% 5.64% 4.36% 5.26% 5.36% -
ROE 2.19% 8.35% 12.07% 11.24% 7.10% 9.46% 8.07% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 393.26 491.49 412.44 350.09 242.28 259.11 229.02 9.42%
EPS 4.25 16.28 21.73 19.23 10.95 13.63 12.27 -16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.95 1.80 1.71 1.56 1.44 1.52 4.14%
Adjusted Per Share Value based on latest NOSH - 96,191
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 393.08 491.66 408.73 314.67 215.27 153.58 132.72 19.82%
EPS 4.25 16.29 21.54 17.28 9.84 8.08 7.11 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.9507 1.7838 1.537 1.3861 0.8535 0.8808 14.04%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.64 0.92 1.46 1.23 0.81 0.94 1.49 -
P/RPS 0.16 0.19 0.35 0.35 0.33 0.36 0.65 -20.82%
P/EPS 15.05 5.65 6.72 6.40 7.31 6.90 12.15 3.63%
EY 6.65 17.70 14.89 15.63 13.68 14.50 8.23 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.81 0.72 0.52 0.65 0.98 -16.58%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 30/04/10 30/04/09 24/04/08 24/04/07 18/04/06 29/04/05 30/04/04 -
Price 0.56 0.73 1.48 1.35 1.07 0.75 1.29 -
P/RPS 0.14 0.15 0.36 0.39 0.44 0.29 0.56 -20.62%
P/EPS 13.17 4.48 6.81 7.02 9.66 5.50 10.52 3.81%
EY 7.60 22.30 14.68 14.24 10.36 18.17 9.51 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.82 0.79 0.69 0.52 0.85 -16.40%

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