[MAEMODE] YoY TTM Result on 29-Feb-2000 [#3]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
25-Apr-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2000
Quarter
29-Feb-2000 [#3]
Profit Trend
QoQ- 38.83%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
TTM Result
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 129,708 103,705 105,703 55,510 32.69%
PBT 9,879 11,098 11,226 7,088 11.70%
Tax -1,484 -3,641 -3,039 -1,285 4.91%
NP 8,395 7,457 8,187 5,803 13.09%
-
NP to SH 8,395 7,457 8,187 5,803 13.09%
-
Tax Rate 15.02% 32.81% 27.07% 18.13% -
Total Cost 121,313 96,248 97,516 49,707 34.63%
-
Net Worth 56,885 77,554 70,667 63,996 -3.85%
Dividend
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 329 1,650 - -
Div Payout % - 4.43% 20.16% - -
Equity
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 56,885 77,554 70,667 63,996 -3.85%
NOSH 56,885 33,001 33,022 32,987 19.91%
Ratio Analysis
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 6.47% 7.19% 7.75% 10.45% -
ROE 14.76% 9.62% 11.59% 9.07% -
Per Share
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 228.02 314.24 320.09 168.27 10.65%
EPS 14.76 22.60 24.79 17.59 -5.67%
DPS 0.00 1.00 5.00 0.00 -
NAPS 1.00 2.35 2.14 1.94 -19.81%
Adjusted Per Share Value based on latest NOSH - 32,987
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 121.22 96.91 98.78 51.88 32.69%
EPS 7.85 6.97 7.65 5.42 13.14%
DPS 0.00 0.31 1.54 0.00 -
NAPS 0.5316 0.7248 0.6604 0.5981 -3.85%
Price Multiplier on Financial Quarter End Date
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.87 2.30 2.16 5.45 -
P/RPS 0.38 0.73 0.67 3.24 -51.05%
P/EPS 5.90 10.18 8.71 30.98 -42.46%
EY 16.96 9.82 11.48 3.23 73.80%
DY 0.00 0.43 2.31 0.00 -
P/NAPS 0.87 0.98 1.01 2.81 -32.34%
Price Multiplier on Announcement Date
28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 29/04/03 30/04/02 30/04/01 - -
Price 0.79 1.59 1.97 0.00 -
P/RPS 0.35 0.51 0.62 0.00 -
P/EPS 5.35 7.04 7.95 0.00 -
EY 18.68 14.21 12.58 0.00 -
DY 0.00 0.63 2.54 0.00 -
P/NAPS 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