[MAEMODE] YoY Annualized Quarter Result on 31-May-2012 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 17.78%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 464,077 641,987 604,664 446,289 481,857 447,116 377,492 3.49%
PBT -205,245 24,748 26,368 10,058 18,264 28,973 22,882 -
Tax -2,514 -8,500 -6,426 -2,943 -6,551 -9,092 -5,653 -12.62%
NP -207,759 16,248 19,942 7,115 11,713 19,881 17,229 -
-
NP to SH -207,760 16,251 19,942 6,895 11,793 19,365 16,421 -
-
Tax Rate - 34.35% 24.37% 29.26% 35.87% 31.38% 24.71% -
Total Cost 671,836 625,739 584,722 439,174 470,144 427,235 360,263 10.93%
-
Net Worth 42,801 249,338 226,861 209,590 205,537 195,110 167,772 -20.34%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - 1,070 1,069 1,070 2,665 1,928 -
Div Payout % - - 5.37% 15.51% 9.08% 13.76% 11.74% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 42,801 249,338 226,861 209,590 205,537 195,110 167,772 -20.34%
NOSH 107,004 107,012 107,010 106,933 107,050 106,617 96,420 1.74%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin -44.77% 2.53% 3.30% 1.59% 2.43% 4.45% 4.56% -
ROE -485.40% 6.52% 8.79% 3.29% 5.74% 9.93% 9.79% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 433.70 599.92 565.05 417.35 450.12 419.36 391.50 1.71%
EPS -194.16 15.19 18.64 6.44 11.03 18.96 17.03 -
DPS 0.00 0.00 1.00 1.00 1.00 2.50 2.00 -
NAPS 0.40 2.33 2.12 1.96 1.92 1.83 1.74 -21.71%
Adjusted Per Share Value based on latest NOSH - 107,014
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 433.69 599.95 565.07 417.07 450.31 417.84 352.77 3.49%
EPS -194.16 15.19 18.64 6.44 11.02 18.10 15.35 -
DPS 0.00 0.00 1.00 1.00 1.00 2.49 1.80 -
NAPS 0.40 2.3301 2.1201 1.9587 1.9208 1.8234 1.5679 -20.34%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.33 0.50 0.55 0.55 0.69 1.48 1.34 -
P/RPS 0.08 0.08 0.10 0.13 0.15 0.35 0.34 -21.41%
P/EPS -0.17 3.29 2.95 8.53 6.26 8.15 7.87 -
EY -588.36 30.37 33.88 11.72 15.97 12.27 12.71 -
DY 0.00 0.00 1.82 1.82 1.45 1.69 1.49 -
P/NAPS 0.83 0.21 0.26 0.28 0.36 0.81 0.77 1.25%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 27/07/12 28/07/11 30/07/10 30/07/09 29/07/08 08/08/07 -
Price 0.09 0.47 0.53 0.50 0.72 1.36 1.34 -
P/RPS 0.02 0.08 0.09 0.12 0.16 0.32 0.34 -37.61%
P/EPS -0.05 3.09 2.84 7.75 6.54 7.49 7.87 -
EY -2,157.33 32.31 35.16 12.90 15.30 13.36 12.71 -
DY 0.00 0.00 1.89 2.00 1.39 1.84 1.49 -
P/NAPS 0.23 0.20 0.25 0.26 0.38 0.74 0.77 -18.22%

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