[MAEMODE] YoY Quarter Result on 28-Feb-2006 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
18-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 13.13%
YoY- 5.92%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Revenue 138,358 121,744 105,638 67,340 49,132 41,275 41,275 27.33%
PBT 1,933 8,099 9,164 3,710 3,986 3,855 3,855 -12.88%
Tax -535 -1,062 -2,191 -1,025 -1,083 -897 -897 -9.80%
NP 1,398 7,037 6,973 2,685 2,903 2,958 2,958 -13.90%
-
NP to SH 1,515 6,567 6,743 3,075 2,903 2,958 2,958 -12.51%
-
Tax Rate 27.68% 13.11% 23.91% 27.63% 27.17% 23.27% 23.27% -
Total Cost 136,960 114,707 98,665 64,655 46,229 38,317 38,317 28.97%
-
Net Worth 208,045 190,962 164,486 148,513 91,273 94,259 0 -
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Net Worth 208,045 190,962 164,486 148,513 91,273 94,259 0 -
NOSH 106,690 106,090 96,191 95,201 63,384 62,012 63,476 10.93%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
NP Margin 1.01% 5.78% 6.60% 3.99% 5.91% 7.17% 7.17% -
ROE 0.73% 3.44% 4.10% 2.07% 3.18% 3.14% 0.00% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
RPS 129.68 114.75 109.82 70.73 77.51 66.56 65.02 14.78%
EPS 1.42 6.19 7.01 3.20 4.58 4.77 4.66 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.80 1.71 1.56 1.44 1.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 95,201
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
RPS 129.30 113.77 98.72 62.93 45.91 38.57 38.57 27.33%
EPS 1.42 6.14 6.30 2.87 2.71 2.76 2.76 -12.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9442 1.7846 1.5372 1.3879 0.853 0.8809 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 27/02/04 -
Price 0.92 1.46 1.23 0.81 0.94 1.49 1.49 -
P/RPS 0.71 1.27 1.12 1.15 1.21 2.24 2.29 -20.86%
P/EPS 64.79 23.59 17.55 25.08 20.52 31.24 31.97 15.15%
EY 1.54 4.24 5.70 3.99 4.87 3.20 3.13 -13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.72 0.52 0.65 0.98 0.00 -
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/04 CAGR
Date 30/04/09 24/04/08 24/04/07 18/04/06 29/04/05 30/04/04 - -
Price 0.73 1.48 1.35 1.07 0.75 1.29 0.00 -
P/RPS 0.56 1.29 1.23 1.51 0.97 1.94 0.00 -
P/EPS 51.41 23.91 19.26 33.13 16.38 27.04 0.00 -
EY 1.95 4.18 5.19 3.02 6.11 3.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.82 0.79 0.69 0.52 0.85 0.00 -

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