[MAEMODE] YoY Cumulative Quarter Result on 28-Feb-2007 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- 94.63%
YoY- 75.53%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 315,468 394,583 328,025 252,535 172,765 123,254 106,511 19.82%
PBT 4,743 19,894 22,117 18,743 10,311 8,717 8,091 -8.51%
Tax -1,295 -6,422 -4,637 -4,501 -2,782 -2,235 -2,386 -9.67%
NP 3,448 13,472 17,480 14,242 7,529 6,482 5,705 -8.04%
-
NP to SH 3,412 13,070 17,285 13,869 7,901 6,482 5,705 -8.20%
-
Tax Rate 27.30% 32.28% 20.97% 24.01% 26.98% 25.64% 29.49% -
Total Cost 312,020 381,111 310,545 238,293 165,236 116,772 100,806 20.71%
-
Net Worth 207,500 208,734 190,877 164,465 148,322 91,331 94,256 14.04%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 207,500 208,734 190,877 164,465 148,322 91,331 94,256 14.04%
NOSH 106,959 107,043 106,042 96,178 95,078 63,424 62,010 9.50%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 1.09% 3.41% 5.33% 5.64% 4.36% 5.26% 5.36% -
ROE 1.64% 6.26% 9.06% 8.43% 5.33% 7.10% 6.05% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 294.94 368.62 309.33 262.57 181.71 194.33 171.76 9.42%
EPS 3.19 12.21 16.30 14.42 8.21 10.22 9.20 -16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.95 1.80 1.71 1.56 1.44 1.52 4.14%
Adjusted Per Share Value based on latest NOSH - 96,191
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 294.81 368.75 306.55 236.00 161.45 115.18 99.54 19.82%
EPS 3.19 12.21 16.15 12.96 7.38 6.06 5.33 -8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9391 1.9507 1.7838 1.537 1.3861 0.8535 0.8808 14.04%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.64 0.92 1.46 1.23 0.81 0.94 1.49 -
P/RPS 0.22 0.25 0.47 0.47 0.45 0.48 0.87 -20.47%
P/EPS 20.06 7.53 8.96 8.53 9.75 9.20 16.20 3.62%
EY 4.98 13.27 11.16 11.72 10.26 10.87 6.17 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.81 0.72 0.52 0.65 0.98 -16.58%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 30/04/10 30/04/09 24/04/08 24/04/07 18/04/06 29/04/05 30/04/04 -
Price 0.56 0.73 1.48 1.35 1.07 0.75 1.29 -
P/RPS 0.19 0.20 0.48 0.51 0.59 0.39 0.75 -20.44%
P/EPS 17.55 5.98 9.08 9.36 12.88 7.34 14.02 3.81%
EY 5.70 16.73 11.01 10.68 7.77 13.63 7.13 -3.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.82 0.79 0.69 0.52 0.85 -16.40%

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