[MAEMODE] YoY Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -13.66%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 405,096 277,820 188,620 159,788 114,680 27,848 86,276 29.38%
PBT 28,836 17,796 11,644 10,680 8,100 1,974 8,668 22.16%
Tax -8,164 -4,500 -2,948 -3,492 -2,820 -683 -2,724 20.06%
NP 20,672 13,296 8,696 7,188 5,280 1,291 5,944 23.07%
-
NP to SH 20,340 13,620 8,436 7,188 5,280 1,291 5,944 22.74%
-
Tax Rate 28.31% 25.29% 25.32% 32.70% 34.81% 34.60% 31.43% -
Total Cost 384,424 264,524 179,924 152,600 109,400 26,557 80,332 29.79%
-
Net Worth 171,751 153,129 141,549 101,597 90,251 82,404 74,299 14.98%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 171,751 153,129 141,549 101,597 90,251 82,404 74,299 14.98%
NOSH 96,489 95,111 94,999 63,498 61,395 54,936 33,022 19.55%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 5.10% 4.79% 4.61% 4.50% 4.60% 4.64% 6.89% -
ROE 11.84% 8.89% 5.96% 7.08% 5.85% 1.57% 8.00% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 419.83 292.10 198.55 251.64 186.79 50.69 261.27 8.22%
EPS 21.08 14.32 8.88 11.32 8.60 2.35 18.00 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.61 1.49 1.60 1.47 1.50 2.25 -3.82%
Adjusted Per Share Value based on latest NOSH - 63,498
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 378.57 259.63 176.27 149.33 107.17 26.02 80.63 29.38%
EPS 19.01 12.73 7.88 6.72 4.93 1.21 5.55 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6051 1.431 1.3228 0.9494 0.8434 0.7701 0.6944 14.97%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.34 1.13 0.85 0.99 1.19 1.25 2.54 -
P/RPS 0.32 0.39 0.43 0.39 0.64 2.47 0.97 -16.86%
P/EPS 6.36 7.89 9.57 8.75 13.84 53.19 14.11 -12.43%
EY 15.73 12.67 10.45 11.43 7.23 1.88 7.09 14.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.57 0.62 0.81 0.83 1.13 -6.60%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 25/10/07 30/10/06 27/10/05 28/10/04 30/10/03 30/10/02 26/10/01 -
Price 1.48 1.26 0.84 1.04 1.42 1.08 2.01 -
P/RPS 0.35 0.43 0.42 0.41 0.76 2.13 0.77 -12.30%
P/EPS 7.02 8.80 9.46 9.19 16.51 45.96 11.17 -7.44%
EY 14.24 11.37 10.57 10.88 6.06 2.18 8.96 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.78 0.56 0.65 0.97 0.72 0.89 -1.15%

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