[MAEMODE] YoY Cumulative Quarter Result on 28-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
28-Feb-2004 [#3]
Profit Trend
QoQ- 107.68%
YoY- 19.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 252,535 172,765 123,254 106,511 92,088 70,210 66,821 24.79%
PBT 18,743 10,311 8,717 8,091 6,419 6,686 7,083 17.59%
Tax -4,501 -2,782 -2,235 -2,386 -1,643 -2,047 -1,543 19.52%
NP 14,242 7,529 6,482 5,705 4,776 4,639 5,540 17.03%
-
NP to SH 13,869 7,901 6,482 5,705 4,776 4,639 5,540 16.51%
-
Tax Rate 24.01% 26.98% 25.64% 29.49% 25.60% 30.62% 21.78% -
Total Cost 238,293 165,236 116,772 100,806 87,312 65,571 61,281 25.38%
-
Net Worth 164,465 148,322 91,331 0 80,168 77,536 70,611 15.12%
Dividend
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 164,465 148,322 91,331 0 80,168 77,536 70,611 15.12%
NOSH 96,178 95,078 63,424 63,388 56,857 32,994 32,995 19.50%
Ratio Analysis
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 5.64% 4.36% 5.26% 5.36% 5.19% 6.61% 8.29% -
ROE 8.43% 5.33% 7.10% 0.00% 5.96% 5.98% 7.85% -
Per Share
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 262.57 181.71 194.33 168.03 161.96 212.79 202.51 4.42%
EPS 14.42 8.21 10.22 9.00 8.40 14.06 16.79 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.56 1.44 0.00 1.41 2.35 2.14 -3.66%
Adjusted Per Share Value based on latest NOSH - 63,476
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 236.00 161.45 115.18 99.54 86.06 65.61 62.45 24.79%
EPS 12.96 7.38 6.06 5.33 4.46 4.34 5.18 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.537 1.3861 0.8535 0.00 0.7492 0.7246 0.6599 15.12%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.23 0.81 0.94 1.49 0.87 2.30 2.16 -
P/RPS 0.47 0.45 0.48 0.89 0.54 1.08 1.07 -12.80%
P/EPS 8.53 9.75 9.20 16.56 10.36 16.36 12.86 -6.61%
EY 11.72 10.26 10.87 6.04 9.66 6.11 7.77 7.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.52 0.65 0.00 0.62 0.98 1.01 -5.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 28/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 24/04/07 18/04/06 29/04/05 - 29/04/03 30/04/02 30/04/01 -
Price 1.35 1.07 0.75 0.00 0.79 1.59 1.97 -
P/RPS 0.51 0.59 0.39 0.00 0.49 0.75 0.97 -10.15%
P/EPS 9.36 12.88 7.34 0.00 9.40 11.31 11.73 -3.69%
EY 10.68 7.77 13.63 0.00 10.63 8.84 8.52 3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.52 0.00 0.56 0.68 0.92 -2.50%

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