[MAEMODE] YoY Quarter Result on 28-Feb-2003 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- 103.75%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 49,132 41,275 41,275 33,811 26,313 20,018 14,508 27.61%
PBT 3,986 3,855 3,855 3,306 2,585 1,917 1,795 17.28%
Tax -1,083 -897 -897 -969 -826 -147 -172 44.45%
NP 2,903 2,958 2,958 2,337 1,759 1,770 1,623 12.32%
-
NP to SH 2,903 2,958 2,958 2,337 1,759 1,770 1,623 12.32%
-
Tax Rate 27.17% 23.27% 23.27% 29.31% 31.95% 7.67% 9.58% -
Total Cost 46,229 38,317 38,317 31,474 24,554 18,248 12,885 29.09%
-
Net Worth 91,273 0 94,259 56,885 77,554 70,667 63,996 7.35%
Dividend
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 91,273 0 94,259 56,885 77,554 70,667 63,996 7.35%
NOSH 63,384 63,476 62,012 56,885 33,001 33,022 32,987 13.94%
Ratio Analysis
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 5.91% 7.17% 7.17% 6.91% 6.68% 8.84% 11.19% -
ROE 3.18% 0.00% 3.14% 4.11% 2.27% 2.50% 2.54% -
Per Share
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 77.51 65.02 66.56 59.44 79.73 60.62 43.98 11.99%
EPS 4.58 4.66 4.77 3.77 5.33 5.36 4.92 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 0.00 1.52 1.00 2.35 2.14 1.94 -5.78%
Adjusted Per Share Value based on latest NOSH - 56,885
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 45.91 38.57 38.57 31.60 24.59 18.71 13.56 27.60%
EPS 2.71 2.76 2.76 2.18 1.64 1.65 1.52 12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.853 0.00 0.8809 0.5316 0.7248 0.6604 0.5981 7.35%
Price Multiplier on Financial Quarter End Date
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/05 27/02/04 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.94 1.49 1.49 0.87 2.30 2.16 5.45 -
P/RPS 1.21 2.29 2.24 1.46 2.88 3.56 12.39 -37.18%
P/EPS 20.52 31.97 31.24 21.18 43.15 40.30 110.77 -28.61%
EY 4.87 3.13 3.20 4.72 2.32 2.48 0.90 40.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.00 0.98 0.87 0.98 1.01 2.81 -25.37%
Price Multiplier on Announcement Date
28/02/05 28/02/04 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 29/04/05 - 30/04/04 29/04/03 30/04/02 30/04/01 25/04/00 -
Price 0.75 0.00 1.29 0.79 1.59 1.97 4.70 -
P/RPS 0.97 0.00 1.94 1.33 1.99 3.25 10.69 -38.10%
P/EPS 16.38 0.00 27.04 19.23 29.83 36.75 95.53 -29.70%
EY 6.11 0.00 3.70 5.20 3.35 2.72 1.05 42.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.85 0.79 0.68 0.92 2.42 -26.46%

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