[MAEMODE] YoY Annualized Quarter Result on 28-Feb-2010 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
28-Feb-2010 [#3]
Profit Trend
QoQ- 352.22%
YoY- -73.89%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 518,608 573,297 481,977 420,624 526,110 437,366 336,713 7.45%
PBT -4,988 21,650 12,166 6,324 26,525 29,489 24,990 -
Tax -1,352 -7,853 -4,062 -1,726 -8,562 -6,182 -6,001 -21.97%
NP -6,340 13,797 8,104 4,597 17,962 23,306 18,989 -
-
NP to SH -6,338 13,797 8,104 4,549 17,426 23,046 18,492 -
-
Tax Rate - 36.27% 33.39% 27.29% 32.28% 20.96% 24.01% -
Total Cost 524,948 559,500 473,873 416,026 508,148 414,060 317,724 8.72%
-
Net Worth 244,124 235,425 212,944 207,500 208,734 190,877 164,465 6.79%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 244,124 235,425 212,944 207,500 208,734 190,877 164,465 6.79%
NOSH 107,072 107,011 107,007 106,959 107,043 106,042 96,178 1.80%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin -1.22% 2.41% 1.68% 1.09% 3.41% 5.33% 5.64% -
ROE -2.60% 5.86% 3.81% 2.19% 8.35% 12.07% 11.24% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 484.35 535.74 450.42 393.26 491.49 412.44 350.09 5.55%
EPS 5.92 12.89 7.57 4.25 16.28 21.73 19.23 -17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.20 1.99 1.94 1.95 1.80 1.71 4.90%
Adjusted Per Share Value based on latest NOSH - 106,948
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 484.65 535.76 450.42 393.08 491.66 408.73 314.67 7.45%
EPS -5.92 12.89 7.57 4.25 16.29 21.54 17.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2814 2.2001 1.99 1.9391 1.9507 1.7838 1.537 6.79%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.355 0.52 0.54 0.64 0.92 1.46 1.23 -
P/RPS 0.07 0.10 0.12 0.16 0.19 0.35 0.35 -23.50%
P/EPS -6.00 4.03 7.13 15.05 5.65 6.72 6.40 -
EY -16.68 24.79 14.02 6.65 17.70 14.89 15.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.27 0.33 0.47 0.81 0.72 -22.15%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 24/04/08 24/04/07 -
Price 0.33 0.53 0.55 0.56 0.73 1.48 1.35 -
P/RPS 0.07 0.10 0.12 0.14 0.15 0.36 0.39 -24.87%
P/EPS -5.57 4.11 7.26 13.17 4.48 6.81 7.02 -
EY -17.94 24.33 13.77 7.60 22.30 14.68 14.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.24 0.28 0.29 0.37 0.82 0.79 -25.03%

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