[MAEMODE] YoY Annualized Quarter Result on 31-May-2001 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
31-May-2001 [#4]
Profit Trend
QoQ- 13.15%
YoY- -1.09%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 159,465 130,783 107,830 100,316 90,456 81,133 -0.70%
PBT 11,484 10,600 10,294 11,495 11,231 10,027 -0.14%
Tax -3,159 -3,205 -1,982 -3,137 -2,781 -626 -1.68%
NP 8,325 7,395 8,312 8,358 8,450 9,401 0.12%
-
NP to SH 8,325 7,395 8,312 8,358 8,450 9,401 0.12%
-
Tax Rate 27.51% 30.24% 19.25% 27.29% 24.76% 6.24% -
Total Cost 151,140 123,388 99,518 91,958 82,006 71,732 -0.78%
-
Net Worth 97,234 83,024 54,026 72,922 64,999 46,749 -0.76%
Dividend
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div - - 365 329 1,649 - -
Div Payout % - - 4.39% 3.95% 19.52% - -
Equity
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 97,234 83,024 54,026 72,922 64,999 46,749 -0.76%
NOSH 62,329 56,866 36,504 32,996 32,994 25,546 -0.93%
Ratio Analysis
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 5.22% 5.65% 7.71% 8.33% 9.34% 11.59% -
ROE 8.56% 8.91% 15.39% 11.46% 13.00% 20.11% -
Per Share
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 255.84 229.98 295.39 304.02 274.15 317.59 0.22%
EPS 11.67 12.22 22.77 25.33 25.61 36.80 1.21%
DPS 0.00 0.00 1.00 1.00 5.00 0.00 -
NAPS 1.56 1.46 1.48 2.21 1.97 1.83 0.16%
Adjusted Per Share Value based on latest NOSH - 32,997
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 149.02 122.22 100.77 93.75 84.53 75.82 -0.70%
EPS 7.78 6.91 7.77 7.81 7.90 8.79 0.12%
DPS 0.00 0.00 0.34 0.31 1.54 0.00 -
NAPS 0.9087 0.7759 0.5049 0.6815 0.6074 0.4369 -0.76%
Price Multiplier on Financial Quarter End Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 1.13 0.97 1.45 2.11 4.84 0.00 -
P/RPS 0.44 0.42 0.49 0.69 1.77 0.00 -100.00%
P/EPS 8.46 7.46 6.37 8.33 18.90 0.00 -100.00%
EY 11.82 13.41 15.70 12.00 5.29 0.00 -100.00%
DY 0.00 0.00 0.69 0.47 1.03 0.00 -
P/NAPS 0.72 0.66 0.98 0.95 2.46 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 29/07/04 30/07/03 28/08/02 27/07/01 26/07/00 - -
Price 0.97 1.23 1.28 2.15 3.92 0.00 -
P/RPS 0.38 0.53 0.43 0.71 1.43 0.00 -100.00%
P/EPS 7.26 9.46 5.62 8.49 15.31 0.00 -100.00%
EY 13.77 10.57 17.79 11.78 6.53 0.00 -100.00%
DY 0.00 0.00 0.78 0.47 1.28 0.00 -
P/NAPS 0.62 0.84 0.86 0.97 1.99 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