[MAEMODE] YoY Annualized Quarter Result on 29-Feb-2000 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
25-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
29-Feb-2000 [#3]
Profit Trend
QoQ- -7.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 122,784 93,613 89,094 74,013 0 -100.00%
PBT 8,558 8,914 9,444 9,450 0 -100.00%
Tax -2,190 -2,729 -2,057 -1,713 0 -100.00%
NP 6,368 6,185 7,386 7,737 0 -100.00%
-
NP to SH 6,368 6,185 7,386 7,737 0 -100.00%
-
Tax Rate 25.59% 30.61% 21.78% 18.13% - -
Total Cost 116,416 87,428 81,708 66,276 0 -100.00%
-
Net Worth 80,168 77,536 70,611 64,037 0 -100.00%
Dividend
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 80,168 77,536 70,611 64,037 0 -100.00%
NOSH 56,857 32,994 32,995 33,009 0 -100.00%
Ratio Analysis
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 5.19% 6.61% 8.29% 10.45% 0.00% -
ROE 7.94% 7.98% 10.46% 12.08% 0.00% -
Per Share
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 215.95 283.73 270.02 224.22 0.00 -100.00%
EPS 11.20 18.75 22.39 23.44 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 2.35 2.14 1.94 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 32,987
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 114.74 87.48 83.26 69.17 0.00 -100.00%
EPS 5.95 5.78 6.90 7.23 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7492 0.7246 0.6599 0.5984 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 0.87 2.30 2.16 5.45 0.00 -
P/RPS 0.40 0.81 0.80 2.43 0.00 -100.00%
P/EPS 7.77 12.27 9.65 23.25 0.00 -100.00%
EY 12.87 8.15 10.36 4.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.98 1.01 2.81 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 29/04/03 30/04/02 30/04/01 25/04/00 - -
Price 0.79 1.59 1.97 4.70 0.00 -
P/RPS 0.37 0.56 0.73 2.10 0.00 -100.00%
P/EPS 7.05 8.48 8.80 20.05 0.00 -100.00%
EY 14.18 11.79 11.36 4.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.68 0.92 2.42 0.00 -100.00%

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