[MAEMODE] YoY Quarter Result on 31-May-2006 [#4]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 29.89%
YoY- 61.11%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 87,274 119,480 124,957 114,015 62,783 55,954 42,980 12.51%
PBT -1,472 7,443 4,139 8,329 3,880 3,395 4,094 -
Tax -181 -3,980 -1,152 -3,758 -1,401 -773 -1,647 -30.76%
NP -1,653 3,463 2,987 4,571 2,479 2,622 2,447 -
-
NP to SH -1,171 3,142 2,552 3,994 2,479 2,622 2,447 -
-
Tax Rate - 53.47% 27.83% 45.12% 36.11% 22.77% 40.23% -
Total Cost 88,927 116,017 121,970 109,444 60,304 53,332 40,533 13.97%
-
Net Worth 211,782 106,542 96,270 95,193 71,351 62,333 83,084 16.86%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 1,069 2,663 1,925 1,427 356 - - -
Div Payout % 0.00% 84.77% 75.45% 35.75% 14.39% - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 211,782 106,542 96,270 95,193 71,351 62,333 83,084 16.86%
NOSH 106,960 106,542 96,270 95,193 71,351 62,333 56,906 11.07%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin -1.89% 2.90% 2.39% 4.01% 3.95% 4.69% 5.69% -
ROE -0.55% 2.95% 2.65% 4.20% 3.47% 4.21% 2.95% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 81.59 112.14 129.80 119.77 87.99 89.77 75.53 1.29%
EPS -1.09 3.07 2.65 4.14 2.61 3.68 4.30 -
DPS 1.00 2.50 2.00 1.50 0.50 0.00 0.00 -
NAPS 1.98 1.00 1.00 1.00 1.00 1.00 1.46 5.20%
Adjusted Per Share Value based on latest NOSH - 95,193
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 81.56 111.66 116.78 106.55 58.67 52.29 40.17 12.51%
EPS -1.09 2.94 2.38 3.73 2.32 2.45 2.29 -
DPS 1.00 2.49 1.80 1.33 0.33 0.00 0.00 -
NAPS 1.9792 0.9957 0.8997 0.8896 0.6668 0.5825 0.7764 16.86%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.69 1.48 1.34 0.93 0.73 1.13 0.97 -
P/RPS 0.85 1.32 1.03 0.78 0.83 1.26 1.28 -6.58%
P/EPS -63.03 50.19 50.55 22.17 21.01 26.86 22.56 -
EY -1.59 1.99 1.98 4.51 4.76 3.72 4.43 -
DY 1.45 1.69 1.49 1.61 0.68 0.00 0.00 -
P/NAPS 0.35 1.48 1.34 0.93 0.73 1.13 0.66 -10.02%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 29/07/08 08/08/07 28/07/06 29/07/05 29/07/04 30/07/03 -
Price 0.72 1.36 1.34 1.03 0.81 0.97 1.23 -
P/RPS 0.88 1.21 1.03 0.86 0.92 1.08 1.63 -9.75%
P/EPS -65.77 46.12 50.55 24.55 23.31 23.06 28.60 -
EY -1.52 2.17 1.98 4.07 4.29 4.34 3.50 -
DY 1.39 1.84 1.49 1.46 0.62 0.00 0.00 -
P/NAPS 0.36 1.36 1.34 1.03 0.81 0.97 0.84 -13.15%

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