[MAEMODE] YoY Annualized Quarter Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -24.59%
YoY- -24.39%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 573,297 481,977 420,624 526,110 437,366 336,713 230,353 16.39%
PBT 21,650 12,166 6,324 26,525 29,489 24,990 13,748 7.85%
Tax -7,853 -4,062 -1,726 -8,562 -6,182 -6,001 -3,709 13.30%
NP 13,797 8,104 4,597 17,962 23,306 18,989 10,038 5.43%
-
NP to SH 13,797 8,104 4,549 17,426 23,046 18,492 10,534 4.59%
-
Tax Rate 36.27% 33.39% 27.29% 32.28% 20.96% 24.01% 26.98% -
Total Cost 559,500 473,873 416,026 508,148 414,060 317,724 220,314 16.78%
-
Net Worth 235,425 212,944 207,500 208,734 190,877 164,465 148,321 7.99%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 235,425 212,944 207,500 208,734 190,877 164,465 148,321 7.99%
NOSH 107,011 107,007 106,959 107,043 106,042 96,178 95,078 1.98%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 2.41% 1.68% 1.09% 3.41% 5.33% 5.64% 4.36% -
ROE 5.86% 3.81% 2.19% 8.35% 12.07% 11.24% 7.10% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 535.74 450.42 393.26 491.49 412.44 350.09 242.28 14.12%
EPS 12.89 7.57 4.25 16.28 21.73 19.23 10.95 2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.99 1.94 1.95 1.80 1.71 1.56 5.89%
Adjusted Per Share Value based on latest NOSH - 106,690
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 535.76 450.42 393.08 491.66 408.73 314.67 215.27 16.39%
EPS 12.89 7.57 4.25 16.29 21.54 17.28 9.84 4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2001 1.99 1.9391 1.9507 1.7838 1.537 1.3861 7.99%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.52 0.54 0.64 0.92 1.46 1.23 0.81 -
P/RPS 0.10 0.12 0.16 0.19 0.35 0.35 0.33 -18.02%
P/EPS 4.03 7.13 15.05 5.65 6.72 6.40 7.31 -9.43%
EY 24.79 14.02 6.65 17.70 14.89 15.63 13.68 10.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.33 0.47 0.81 0.72 0.52 -12.08%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 24/04/08 24/04/07 18/04/06 -
Price 0.53 0.55 0.56 0.73 1.48 1.35 1.07 -
P/RPS 0.10 0.12 0.14 0.15 0.36 0.39 0.44 -21.86%
P/EPS 4.11 7.26 13.17 4.48 6.81 7.02 9.66 -13.26%
EY 24.33 13.77 7.60 22.30 14.68 14.24 10.36 15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.29 0.37 0.82 0.79 0.69 -16.12%

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