[MAEMODE] YoY Cumulative Quarter Result on 31-Aug-2011 [#1]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- -77.82%
YoY- 419.25%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 140,321 151,630 109,621 81,499 127,786 101,274 69,455 12.42%
PBT 3,909 7,739 1,502 680 8,876 7,209 4,449 -2.13%
Tax -978 -3,315 -650 -127 -3,585 -2,041 -1,125 -2.30%
NP 2,931 4,424 852 553 5,291 5,168 3,324 -2.07%
-
NP to SH 2,931 4,424 852 478 5,173 5,085 3,405 -2.46%
-
Tax Rate 25.02% 42.83% 43.28% 18.68% 40.39% 28.31% 25.29% -
Total Cost 137,390 147,206 108,769 80,946 122,495 96,106 66,131 12.94%
-
Net Worth 252,451 230,305 206,610 210,320 204,141 171,751 153,129 8.68%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 252,451 230,305 206,610 210,320 204,141 171,751 153,129 8.68%
NOSH 106,970 107,118 106,499 106,222 106,880 96,489 95,111 1.97%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 2.09% 2.92% 0.78% 0.68% 4.14% 5.10% 4.79% -
ROE 1.16% 1.92% 0.41% 0.23% 2.53% 2.96% 2.22% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 131.18 141.55 102.93 76.73 119.56 104.96 73.02 10.24%
EPS 2.74 4.13 0.80 0.45 4.84 5.27 3.58 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.15 1.94 1.98 1.91 1.78 1.61 6.57%
Adjusted Per Share Value based on latest NOSH - 107,118
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 131.13 141.70 102.44 76.16 119.42 94.64 64.91 12.42%
EPS 2.74 4.13 0.80 0.45 4.83 4.75 3.18 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3592 2.1523 1.9308 1.9655 1.9077 1.6051 1.431 8.68%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.47 0.53 0.49 0.74 1.35 1.34 1.13 -
P/RPS 0.36 0.37 0.48 0.96 1.13 1.28 1.55 -21.58%
P/EPS 17.15 12.83 61.25 164.44 27.89 25.43 31.56 -9.65%
EY 5.83 7.79 1.63 0.61 3.59 3.93 3.17 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.25 0.37 0.71 0.75 0.70 -18.82%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 24/10/12 27/10/11 27/10/10 30/10/09 21/10/08 25/10/07 30/10/06 -
Price 0.43 0.56 0.54 0.69 1.17 1.48 1.26 -
P/RPS 0.33 0.40 0.52 0.90 0.98 1.41 1.73 -24.10%
P/EPS 15.69 13.56 67.50 153.33 24.17 28.08 35.20 -12.58%
EY 6.37 7.38 1.48 0.65 4.14 3.56 2.84 14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.28 0.35 0.61 0.83 0.78 -21.66%

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