[MAEMODE] YoY Annualized Quarter Result on 31-Aug-2011 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -11.26%
YoY- 419.25%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 561,284 606,520 438,484 325,996 511,144 405,096 277,820 12.42%
PBT 15,636 30,956 6,008 2,720 35,504 28,836 17,796 -2.13%
Tax -3,912 -13,260 -2,600 -508 -14,340 -8,164 -4,500 -2.30%
NP 11,724 17,696 3,408 2,212 21,164 20,672 13,296 -2.07%
-
NP to SH 11,724 17,696 3,408 1,912 20,692 20,340 13,620 -2.46%
-
Tax Rate 25.02% 42.83% 43.28% 18.68% 40.39% 28.31% 25.29% -
Total Cost 549,560 588,824 435,076 323,784 489,980 384,424 264,524 12.94%
-
Net Worth 252,451 230,305 206,610 210,320 204,141 171,751 153,129 8.68%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 252,451 230,305 206,610 210,320 204,141 171,751 153,129 8.68%
NOSH 106,970 107,118 106,499 106,222 106,880 96,489 95,111 1.97%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 2.09% 2.92% 0.78% 0.68% 4.14% 5.10% 4.79% -
ROE 4.64% 7.68% 1.65% 0.91% 10.14% 11.84% 8.89% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 524.71 566.21 411.72 306.90 478.24 419.83 292.10 10.24%
EPS 10.96 16.52 3.20 1.80 19.36 21.08 14.32 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.15 1.94 1.98 1.91 1.78 1.61 6.57%
Adjusted Per Share Value based on latest NOSH - 107,118
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 524.53 566.81 409.77 304.65 477.68 378.57 259.63 12.42%
EPS 10.96 16.54 3.18 1.79 19.34 19.01 12.73 -2.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3592 2.1523 1.9308 1.9655 1.9077 1.6051 1.431 8.68%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.47 0.53 0.49 0.74 1.35 1.34 1.13 -
P/RPS 0.09 0.09 0.12 0.24 0.28 0.32 0.39 -21.66%
P/EPS 4.29 3.21 15.31 41.11 6.97 6.36 7.89 -9.64%
EY 23.32 31.17 6.53 2.43 14.34 15.73 12.67 10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.25 0.37 0.71 0.75 0.70 -18.82%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 24/10/12 27/10/11 27/10/10 30/10/09 21/10/08 25/10/07 30/10/06 -
Price 0.43 0.56 0.54 0.69 1.17 1.48 1.26 -
P/RPS 0.08 0.10 0.13 0.22 0.24 0.35 0.43 -24.42%
P/EPS 3.92 3.39 16.88 38.33 6.04 7.02 8.80 -12.59%
EY 25.49 29.50 5.93 2.61 16.55 14.24 11.37 14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.28 0.35 0.61 0.83 0.78 -21.66%

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