[MAEMODE] YoY Cumulative Quarter Result on 31-Aug-2005 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- -76.46%
YoY- 17.36%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 127,786 101,274 69,455 47,155 39,947 28,670 27,848 28.87%
PBT 8,876 7,209 4,449 2,911 2,670 2,025 1,974 28.44%
Tax -3,585 -2,041 -1,125 -737 -873 -705 -683 31.79%
NP 5,291 5,168 3,324 2,174 1,797 1,320 1,291 26.47%
-
NP to SH 5,173 5,085 3,405 2,109 1,797 1,320 1,291 26.00%
-
Tax Rate 40.39% 28.31% 25.29% 25.32% 32.70% 34.81% 34.60% -
Total Cost 122,495 96,106 66,131 44,981 38,150 27,350 26,557 28.98%
-
Net Worth 204,141 171,751 153,129 141,549 101,597 90,251 82,404 16.30%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 204,141 171,751 153,129 141,549 101,597 90,251 82,404 16.30%
NOSH 106,880 96,489 95,111 94,999 63,498 61,395 54,936 11.71%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 4.14% 5.10% 4.79% 4.61% 4.50% 4.60% 4.64% -
ROE 2.53% 2.96% 2.22% 1.49% 1.77% 1.46% 1.57% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 119.56 104.96 73.02 49.64 62.91 46.70 50.69 15.35%
EPS 4.84 5.27 3.58 2.22 2.83 2.15 2.35 12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.78 1.61 1.49 1.60 1.47 1.50 4.10%
Adjusted Per Share Value based on latest NOSH - 94,999
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 119.42 94.64 64.91 44.07 37.33 26.79 26.02 28.88%
EPS 4.83 4.75 3.18 1.97 1.68 1.23 1.21 25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9077 1.6051 1.431 1.3228 0.9494 0.8434 0.7701 16.30%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.35 1.34 1.13 0.85 0.99 1.19 1.25 -
P/RPS 1.13 1.28 1.55 1.71 1.57 2.55 2.47 -12.20%
P/EPS 27.89 25.43 31.56 38.29 34.98 55.35 53.19 -10.19%
EY 3.59 3.93 3.17 2.61 2.86 1.81 1.88 11.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.70 0.57 0.62 0.81 0.83 -2.56%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 21/10/08 25/10/07 30/10/06 27/10/05 28/10/04 30/10/03 30/10/02 -
Price 1.17 1.48 1.26 0.84 1.04 1.42 1.08 -
P/RPS 0.98 1.41 1.73 1.69 1.65 3.04 2.13 -12.12%
P/EPS 24.17 28.08 35.20 37.84 36.75 66.05 45.96 -10.14%
EY 4.14 3.56 2.84 2.64 2.72 1.51 2.18 11.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 0.78 0.56 0.65 0.97 0.72 -2.72%

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