[MAEMODE] YoY Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -71.37%
YoY- 61.45%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 81,499 127,786 101,274 69,455 47,155 39,947 28,670 19.00%
PBT 680 8,876 7,209 4,449 2,911 2,670 2,025 -16.61%
Tax -127 -3,585 -2,041 -1,125 -737 -873 -705 -24.82%
NP 553 5,291 5,168 3,324 2,174 1,797 1,320 -13.48%
-
NP to SH 478 5,173 5,085 3,405 2,109 1,797 1,320 -15.56%
-
Tax Rate 18.68% 40.39% 28.31% 25.29% 25.32% 32.70% 34.81% -
Total Cost 80,946 122,495 96,106 66,131 44,981 38,150 27,350 19.80%
-
Net Worth 210,320 204,141 171,751 153,129 141,549 101,597 90,251 15.12%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 210,320 204,141 171,751 153,129 141,549 101,597 90,251 15.12%
NOSH 106,222 106,880 96,489 95,111 94,999 63,498 61,395 9.55%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 0.68% 4.14% 5.10% 4.79% 4.61% 4.50% 4.60% -
ROE 0.23% 2.53% 2.96% 2.22% 1.49% 1.77% 1.46% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 76.73 119.56 104.96 73.02 49.64 62.91 46.70 8.61%
EPS 0.45 4.84 5.27 3.58 2.22 2.83 2.15 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.91 1.78 1.61 1.49 1.60 1.47 5.08%
Adjusted Per Share Value based on latest NOSH - 95,111
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 76.16 119.42 94.64 64.91 44.07 37.33 26.79 19.00%
EPS 0.45 4.83 4.75 3.18 1.97 1.68 1.23 -15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9655 1.9077 1.6051 1.431 1.3228 0.9494 0.8434 15.12%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 -
Price 0.74 1.35 1.34 1.13 0.85 0.99 1.19 -
P/RPS 0.96 1.13 1.28 1.55 1.71 1.57 2.55 -15.01%
P/EPS 164.44 27.89 25.43 31.56 38.29 34.98 55.35 19.87%
EY 0.61 3.59 3.93 3.17 2.61 2.86 1.81 -16.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.71 0.75 0.70 0.57 0.62 0.81 -12.23%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 30/10/09 21/10/08 25/10/07 30/10/06 27/10/05 28/10/04 30/10/03 -
Price 0.69 1.17 1.48 1.26 0.84 1.04 1.42 -
P/RPS 0.90 0.98 1.41 1.73 1.69 1.65 3.04 -18.34%
P/EPS 153.33 24.17 28.08 35.20 37.84 36.75 66.05 15.05%
EY 0.65 4.14 3.56 2.84 2.64 2.72 1.51 -13.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.83 0.78 0.56 0.65 0.97 -15.61%

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