[MAEMODE] YoY TTM Result on 28-Feb-2001 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
30-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- 1.83%
YoY- 41.08%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 149,491 129,708 103,705 105,703 55,510 28.10%
PBT 12,185 9,879 11,098 11,226 7,088 14.50%
Tax -4,033 -1,484 -3,641 -3,039 -1,285 33.10%
NP 8,152 8,395 7,457 8,187 5,803 8.86%
-
NP to SH 8,152 8,395 7,457 8,187 5,803 8.86%
-
Tax Rate 33.10% 15.02% 32.81% 27.07% 18.13% -
Total Cost 141,339 121,313 96,248 97,516 49,707 29.85%
-
Net Worth 0 56,885 77,554 70,667 63,996 -
Dividend
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - 329 1,650 - -
Div Payout % - - 4.43% 20.16% - -
Equity
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 0 56,885 77,554 70,667 63,996 -
NOSH 63,476 56,885 33,001 33,022 32,987 17.77%
Ratio Analysis
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 5.45% 6.47% 7.19% 7.75% 10.45% -
ROE 0.00% 14.76% 9.62% 11.59% 9.07% -
Per Share
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 235.51 228.02 314.24 320.09 168.27 8.76%
EPS 12.84 14.76 22.60 24.79 17.59 -7.56%
DPS 0.00 0.00 1.00 5.00 0.00 -
NAPS 0.00 1.00 2.35 2.14 1.94 -
Adjusted Per Share Value based on latest NOSH - 33,022
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 139.70 121.22 96.91 98.78 51.88 28.09%
EPS 7.62 7.85 6.97 7.65 5.42 8.89%
DPS 0.00 0.00 0.31 1.54 0.00 -
NAPS 0.00 0.5316 0.7248 0.6604 0.5981 -
Price Multiplier on Financial Quarter End Date
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 1.49 0.87 2.30 2.16 5.45 -
P/RPS 0.63 0.38 0.73 0.67 3.24 -33.59%
P/EPS 11.60 5.90 10.18 8.71 30.98 -21.77%
EY 8.62 16.96 9.82 11.48 3.23 27.81%
DY 0.00 0.00 0.43 2.31 0.00 -
P/NAPS 0.00 0.87 0.98 1.01 2.81 -
Price Multiplier on Announcement Date
28/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date - 29/04/03 30/04/02 30/04/01 - -
Price 0.00 0.79 1.59 1.97 0.00 -
P/RPS 0.00 0.35 0.51 0.62 0.00 -
P/EPS 0.00 5.35 7.04 7.95 0.00 -
EY 0.00 18.68 14.21 12.58 0.00 -
DY 0.00 0.00 0.63 2.54 0.00 -
P/NAPS 0.00 0.79 0.68 0.92 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