[MAEMODE] YoY Annualized Quarter Result on 30-Nov-1999 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Jan-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
30-Nov-1999 [#2]
Profit Trend
QoQ- -12.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 116,554 87,794 93,606 82,004 0 -100.00%
PBT 6,222 8,202 10,332 10,586 0 -100.00%
Tax -1,346 -2,442 -2,792 -2,226 0 -100.00%
NP 4,876 5,760 7,540 8,360 0 -100.00%
-
NP to SH 4,876 5,760 7,540 8,360 0 -100.00%
-
Tax Rate 21.63% 29.77% 27.02% 21.03% - -
Total Cost 111,678 82,034 86,066 73,644 0 -100.00%
-
Net Worth 83,651 75,546 68,665 62,683 0 -100.00%
Dividend
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 83,651 75,546 68,665 62,683 0 -100.00%
NOSH 55,033 32,989 33,012 32,991 0 -100.00%
Ratio Analysis
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 4.18% 6.56% 8.06% 10.19% 0.00% -
ROE 5.83% 7.62% 10.98% 13.34% 0.00% -
Per Share
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 211.79 266.13 283.55 248.56 0.00 -100.00%
EPS 8.86 17.46 22.84 25.34 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 2.29 2.08 1.90 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 32,972
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 108.92 82.05 87.48 76.63 0.00 -100.00%
EPS 4.56 5.38 7.05 7.81 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7817 0.706 0.6417 0.5858 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 29/11/02 30/11/01 30/11/00 - - -
Price 1.05 2.10 3.18 0.00 0.00 -
P/RPS 0.50 0.79 1.12 0.00 0.00 -100.00%
P/EPS 11.85 12.03 13.92 0.00 0.00 -100.00%
EY 8.44 8.31 7.18 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.92 1.53 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 28/01/03 30/01/02 17/01/01 18/01/00 - -
Price 1.02 2.28 2.15 3.58 0.00 -
P/RPS 0.48 0.86 0.76 1.44 0.00 -100.00%
P/EPS 11.51 13.06 9.41 14.13 0.00 -100.00%
EY 8.69 7.66 10.62 7.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.00 1.03 1.88 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