[MAEMODE] YoY Quarter Result on 29-Feb-2004 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ-0.0%
YoY- 26.57%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 105,638 67,340 49,132 41,275 33,811 26,313 20,018 31.93%
PBT 9,164 3,710 3,986 3,855 3,306 2,585 1,917 29.77%
Tax -2,191 -1,025 -1,083 -897 -969 -826 -147 56.84%
NP 6,973 2,685 2,903 2,958 2,337 1,759 1,770 25.65%
-
NP to SH 6,743 3,075 2,903 2,958 2,337 1,759 1,770 24.95%
-
Tax Rate 23.91% 27.63% 27.17% 23.27% 29.31% 31.95% 7.67% -
Total Cost 98,665 64,655 46,229 38,317 31,474 24,554 18,248 32.46%
-
Net Worth 164,486 148,513 91,273 94,259 56,885 77,554 70,667 15.11%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 164,486 148,513 91,273 94,259 56,885 77,554 70,667 15.11%
NOSH 96,191 95,201 63,384 62,012 56,885 33,001 33,022 19.49%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 6.60% 3.99% 5.91% 7.17% 6.91% 6.68% 8.84% -
ROE 4.10% 2.07% 3.18% 3.14% 4.11% 2.27% 2.50% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 109.82 70.73 77.51 66.56 59.44 79.73 60.62 10.40%
EPS 7.01 3.20 4.58 4.77 3.77 5.33 5.36 4.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.56 1.44 1.52 1.00 2.35 2.14 -3.66%
Adjusted Per Share Value based on latest NOSH - 62,012
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 98.72 62.93 45.91 38.57 31.60 24.59 18.71 31.92%
EPS 6.30 2.87 2.71 2.76 2.18 1.64 1.65 25.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5372 1.3879 0.853 0.8809 0.5316 0.7248 0.6604 15.11%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.23 0.81 0.94 1.49 0.87 2.30 2.16 -
P/RPS 1.12 1.15 1.21 2.24 1.46 2.88 3.56 -17.52%
P/EPS 17.55 25.08 20.52 31.24 21.18 43.15 40.30 -12.93%
EY 5.70 3.99 4.87 3.20 4.72 2.32 2.48 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.52 0.65 0.98 0.87 0.98 1.01 -5.48%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 24/04/07 18/04/06 29/04/05 30/04/04 29/04/03 30/04/02 30/04/01 -
Price 1.35 1.07 0.75 1.29 0.79 1.59 1.97 -
P/RPS 1.23 1.51 0.97 1.94 1.33 1.99 3.25 -14.94%
P/EPS 19.26 33.13 16.38 27.04 19.23 29.83 36.75 -10.20%
EY 5.19 3.02 6.11 3.70 5.20 3.35 2.72 11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.52 0.85 0.79 0.68 0.92 -2.50%

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