[MAEMODE] YoY Quarter Result on 28-Feb-2005 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 62.82%
YoY- -1.86%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Revenue 121,744 105,638 67,340 49,132 41,275 41,275 33,811 29.16%
PBT 8,099 9,164 3,710 3,986 3,855 3,855 3,306 19.60%
Tax -1,062 -2,191 -1,025 -1,083 -897 -897 -969 1.84%
NP 7,037 6,973 2,685 2,903 2,958 2,958 2,337 24.63%
-
NP to SH 6,567 6,743 3,075 2,903 2,958 2,958 2,337 22.92%
-
Tax Rate 13.11% 23.91% 27.63% 27.17% 23.27% 23.27% 29.31% -
Total Cost 114,707 98,665 64,655 46,229 38,317 38,317 31,474 29.48%
-
Net Worth 190,962 164,486 148,513 91,273 94,259 0 56,885 27.37%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Net Worth 190,962 164,486 148,513 91,273 94,259 0 56,885 27.37%
NOSH 106,090 96,191 95,201 63,384 62,012 63,476 56,885 13.25%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
NP Margin 5.78% 6.60% 3.99% 5.91% 7.17% 7.17% 6.91% -
ROE 3.44% 4.10% 2.07% 3.18% 3.14% 0.00% 4.11% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
RPS 114.75 109.82 70.73 77.51 66.56 65.02 59.44 14.04%
EPS 6.19 7.01 3.20 4.58 4.77 4.66 3.77 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.71 1.56 1.44 1.52 0.00 1.00 12.46%
Adjusted Per Share Value based on latest NOSH - 63,384
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
RPS 113.77 98.72 62.93 45.91 38.57 38.57 31.60 29.16%
EPS 6.14 6.30 2.87 2.71 2.76 2.76 2.18 22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7846 1.5372 1.3879 0.853 0.8809 0.00 0.5316 27.37%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/04 28/02/03 -
Price 1.46 1.23 0.81 0.94 1.49 1.49 0.87 -
P/RPS 1.27 1.12 1.15 1.21 2.24 2.29 1.46 -2.74%
P/EPS 23.59 17.55 25.08 20.52 31.24 31.97 21.18 2.17%
EY 4.24 5.70 3.99 4.87 3.20 3.13 4.72 -2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.52 0.65 0.98 0.00 0.87 -1.41%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 28/02/03 CAGR
Date 24/04/08 24/04/07 18/04/06 29/04/05 30/04/04 - 29/04/03 -
Price 1.48 1.35 1.07 0.75 1.29 0.00 0.79 -
P/RPS 1.29 1.23 1.51 0.97 1.94 0.00 1.33 -0.60%
P/EPS 23.91 19.26 33.13 16.38 27.04 0.00 19.23 4.44%
EY 4.18 5.19 3.02 6.11 3.70 0.00 5.20 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.69 0.52 0.85 0.00 0.79 0.74%

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