[MAEMODE] YoY Cumulative Quarter Result on 28-Feb-2011 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- 115.76%
YoY- 78.14%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 388,956 429,973 361,483 315,468 394,583 328,025 252,535 7.45%
PBT -3,741 16,238 9,125 4,743 19,894 22,117 18,743 -
Tax -1,014 -5,890 -3,047 -1,295 -6,422 -4,637 -4,501 -21.97%
NP -4,755 10,348 6,078 3,448 13,472 17,480 14,242 -
-
NP to SH -4,754 10,348 6,078 3,412 13,070 17,285 13,869 -
-
Tax Rate - 36.27% 33.39% 27.30% 32.28% 20.97% 24.01% -
Total Cost 393,711 419,625 355,405 312,020 381,111 310,545 238,293 8.72%
-
Net Worth 244,124 235,425 212,944 207,500 208,734 190,877 164,465 6.79%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 244,124 235,425 212,944 207,500 208,734 190,877 164,465 6.79%
NOSH 107,072 107,011 107,007 106,959 107,043 106,042 96,178 1.80%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin -1.22% 2.41% 1.68% 1.09% 3.41% 5.33% 5.64% -
ROE -1.95% 4.40% 2.85% 1.64% 6.26% 9.06% 8.43% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 363.27 401.80 337.81 294.94 368.62 309.33 262.57 5.55%
EPS 4.44 9.67 5.68 3.19 12.21 16.30 14.42 -17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.20 1.99 1.94 1.95 1.80 1.71 4.90%
Adjusted Per Share Value based on latest NOSH - 106,918
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 363.49 401.82 337.81 294.81 368.75 306.55 236.00 7.45%
EPS -4.44 9.67 5.68 3.19 12.21 16.15 12.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2814 2.2001 1.99 1.9391 1.9507 1.7838 1.537 6.79%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.355 0.52 0.54 0.64 0.92 1.46 1.23 -
P/RPS 0.10 0.13 0.16 0.22 0.25 0.47 0.47 -22.71%
P/EPS -8.00 5.38 9.51 20.06 7.53 8.96 8.53 -
EY -12.51 18.60 10.52 4.98 13.27 11.16 11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.24 0.27 0.33 0.47 0.81 0.72 -22.15%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 24/04/08 24/04/07 -
Price 0.33 0.53 0.55 0.56 0.73 1.48 1.35 -
P/RPS 0.09 0.13 0.16 0.19 0.20 0.48 0.51 -25.08%
P/EPS -7.43 5.48 9.68 17.55 5.98 9.08 9.36 -
EY -13.45 18.25 10.33 5.70 16.73 11.01 10.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.24 0.28 0.29 0.37 0.82 0.79 -25.03%

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