[MAEMODE] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -90.38%
YoY- -92.74%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 534,830 634,176 448,668 393,242 512,452 412,562 293,792 10.49%
PBT 3,810 24,446 8,252 2,192 35,924 28,036 19,158 -23.58%
Tax -2,682 -8,918 -2,618 -770 -11,774 -6,916 -4,618 -8.65%
NP 1,128 15,528 5,634 1,422 24,150 21,120 14,540 -34.66%
-
NP to SH 1,128 15,528 5,634 1,006 23,110 21,670 14,252 -34.44%
-
Tax Rate 70.39% 36.48% 31.73% 35.13% 32.77% 24.67% 24.10% -
Total Cost 533,702 618,648 443,034 391,820 488,302 391,442 279,252 11.38%
-
Net Worth 249,011 236,342 209,936 210,831 206,492 189,771 157,824 7.88%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 249,011 236,342 209,936 210,831 206,492 189,771 157,824 7.88%
NOSH 106,415 106,942 107,110 107,021 106,990 106,017 95,651 1.79%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.21% 2.45% 1.26% 0.36% 4.71% 5.12% 4.95% -
ROE 0.45% 6.57% 2.68% 0.48% 11.19% 11.42% 9.03% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 502.59 593.01 418.88 367.44 478.97 389.14 307.15 8.54%
EPS 1.06 14.52 5.26 0.94 21.60 20.44 14.90 -35.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.21 1.96 1.97 1.93 1.79 1.65 5.99%
Adjusted Per Share Value based on latest NOSH - 107,104
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 499.81 592.65 419.29 367.49 478.90 385.55 274.56 10.48%
EPS 1.05 14.51 5.27 0.94 21.60 20.25 13.32 -34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3271 2.2087 1.9619 1.9703 1.9297 1.7735 1.4749 7.88%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.42 0.51 0.53 0.63 0.93 1.54 1.25 -
P/RPS 0.08 0.09 0.13 0.17 0.19 0.40 0.41 -23.82%
P/EPS 39.62 3.51 10.08 67.02 4.31 7.53 8.39 29.49%
EY 2.52 28.47 9.92 1.49 23.23 13.27 11.92 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.27 0.32 0.48 0.86 0.76 -21.32%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 31/01/12 28/01/11 28/01/10 21/01/09 29/01/08 07/08/07 -
Price 0.40 0.55 0.58 0.65 0.96 1.39 1.30 -
P/RPS 0.08 0.09 0.14 0.18 0.20 0.36 0.42 -24.12%
P/EPS 37.74 3.79 11.03 69.15 4.44 6.80 8.72 27.62%
EY 2.65 26.40 9.07 1.45 22.50 14.71 11.46 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.25 0.30 0.33 0.50 0.78 0.79 -22.57%

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