[MAEMODE] YoY Quarter Result on 28-Feb-2009 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -76.26%
YoY- -76.93%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 112,885 137,149 118,847 138,358 121,744 105,638 67,340 8.98%
PBT 4,015 4,999 3,647 1,933 8,099 9,164 3,710 1.32%
Tax -1,431 -1,738 -910 -535 -1,062 -2,191 -1,025 5.71%
NP 2,584 3,261 2,737 1,398 7,037 6,973 2,685 -0.63%
-
NP to SH 2,584 3,261 2,909 1,515 6,567 6,743 3,075 -2.85%
-
Tax Rate 35.64% 34.77% 24.95% 27.68% 13.11% 23.91% 27.63% -
Total Cost 110,301 133,888 116,110 136,960 114,707 98,665 64,655 9.30%
-
Net Worth 235,883 212,766 207,480 208,045 190,962 164,486 148,513 8.00%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 235,883 212,766 207,480 208,045 190,962 164,486 148,513 8.00%
NOSH 107,219 106,918 106,948 106,690 106,090 96,191 95,201 1.99%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 2.29% 2.38% 2.30% 1.01% 5.78% 6.60% 3.99% -
ROE 1.10% 1.53% 1.40% 0.73% 3.44% 4.10% 2.07% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 105.28 128.27 111.13 129.68 114.75 109.82 70.73 6.84%
EPS 2.41 3.05 2.72 1.42 6.19 7.01 3.20 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.99 1.94 1.95 1.80 1.71 1.56 5.89%
Adjusted Per Share Value based on latest NOSH - 106,690
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 105.49 128.17 111.07 129.30 113.77 98.72 62.93 8.98%
EPS 2.41 3.05 2.72 1.42 6.14 6.30 2.87 -2.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2044 1.9884 1.9389 1.9442 1.7846 1.5372 1.3879 8.00%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.52 0.54 0.64 0.92 1.46 1.23 0.81 -
P/RPS 0.49 0.42 0.58 0.71 1.27 1.12 1.15 -13.24%
P/EPS 21.58 17.70 23.53 64.79 23.59 17.55 25.08 -2.47%
EY 4.63 5.65 4.25 1.54 4.24 5.70 3.99 2.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.33 0.47 0.81 0.72 0.52 -12.08%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 24/04/08 24/04/07 18/04/06 -
Price 0.53 0.55 0.56 0.73 1.48 1.35 1.07 -
P/RPS 0.50 0.43 0.50 0.56 1.29 1.23 1.51 -16.80%
P/EPS 21.99 18.03 20.59 51.41 23.91 19.26 33.13 -6.59%
EY 4.55 5.55 4.86 1.95 4.18 5.19 3.02 7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.29 0.37 0.82 0.79 0.69 -16.12%

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