MALAYSIAN AE MODELS HOLDINGS
KLSE (MYR): MAEMODE (7075)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.09
Today's Change
0.00 (0.00%)
Day's Change
0.00 - 0.00
Trading Volume
0
Financial
Market Cap
10 Million
NOSH
107 Million
Latest Quarter
31-May-2013 [#4]
Announcement Date
31-Jul-2013
Next Quarter
31-Aug-2013
Est. Ann. Date
24-Oct-2013
Est. Ann. Due Date
30-Oct-2013
QoQ | YoY
-3,569.37% | -3,321.68%
Revenue | NP to SH
464,077.000 | -199,891.000
RPS | P/RPS
433.69 Cent | 0.02
EPS | P/E | EY
-186.80 Cent | -0.05 | -2,075.59%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.40 | 0.23
QoQ | YoY
-15440.83% | -1318.48%
NP Margin | ROE
-43.07% | -467.01%
F.Y. | Ann. Date
31-May-2013 | 31-Jul-2013
Latest Audited Result
31-May-2012
Announcement Date
01-Nov-2012
Next Audited Result
31-May-2013
Est. Ann. Date
01-Nov-2013
Est. Ann. Due Date
27-Nov-2013
Revenue | NP to SH
464,077.000 | -207,760.000
RPS | P/RPS
433.69 Cent | 0.02
EPS | P/E | EY
-194.16 Cent | -0.05 | -2,157.29%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.40 | 0.23
YoY
-1378.44%
NP Margin | ROE
-44.77% | -485.40%
F.Y. | Ann. Date
31-May-2013 | 31-Jul-2013
Revenue | NP to SH
464,077.000 | -207,760.000
RPS | P/RPS
433.69 Cent | 0.02
EPS | P/E | EY
-194.16 Cent | -0.05 | -2,157.29%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-3177.66% | -1378.44%
NP Margin | ROE
-44.77% | -485.40%
F.Y. | Ann. Date
31-May-2013 | 31-Jul-2013
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 464,077 | 464,077 | 464,077 | 641,987 | 604,664 | 446,289 | 481,857 | 447,116 | 377,492 | 286,779 | 186,037 | 159,465 | 12.59% | |
| PBT | -205,245 | -197,378 | -205,245 | 24,748 | 26,368 | 10,058 | 18,264 | 28,973 | 22,882 | 18,640 | 12,597 | 11,484 | - | |
| Tax | -2,514 | -2,514 | -2,514 | -8,500 | -6,426 | -2,943 | -6,551 | -9,092 | -5,653 | -6,540 | -3,636 | -3,159 | -2.50% | |
| NP | -207,759 | -199,892 | -207,759 | 16,248 | 19,942 | 7,115 | 11,713 | 19,881 | 17,229 | 12,100 | 8,961 | 8,325 | - | |
| - | ||||||||||||||
| NP to SH | -207,760 | -199,891 | -207,760 | 16,251 | 19,942 | 6,895 | 11,793 | 19,365 | 16,421 | 11,895 | 8,961 | 8,325 | - | |
| - | ||||||||||||||
| Tax Rate | - | - | - | 34.35% | 24.37% | 29.26% | 35.87% | 31.38% | 24.71% | 35.09% | 28.86% | 27.51% | - | |
| Total Cost | 671,836 | 663,969 | 671,836 | 625,739 | 584,722 | 439,174 | 470,144 | 427,235 | 360,263 | 274,679 | 177,076 | 151,140 | 18.01% | |
| - | ||||||||||||||
| Net Worth | 42,801 | 42,802 | 42,801 | 249,338 | 226,861 | 209,590 | 205,537 | 195,110 | 167,772 | 151,240 | 104,819 | 97,234 | -8.70% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 42,801 | 42,802 | 42,801 | 249,338 | 226,861 | 209,590 | 205,537 | 195,110 | 167,772 | 151,240 | 104,819 | 97,234 | -8.70% | |
| NOSH | 107,004 | 107,006 | 107,004 | 107,012 | 107,010 | 106,933 | 107,050 | 106,617 | 96,420 | 95,119 | 71,305 | 62,329 | 6.18% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | -44.77% | -43.07% | -44.77% | 2.53% | 3.30% | 1.59% | 2.43% | 4.45% | 4.56% | 4.22% | 4.82% | 5.22% | - | |
| ROE | -485.40% | -467.01% | -485.40% | 6.52% | 8.79% | 3.29% | 5.74% | 9.93% | 9.79% | 7.86% | 8.55% | 8.56% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 433.70 | 433.69 | 433.70 | 599.92 | 565.05 | 417.35 | 450.12 | 419.36 | 391.50 | 301.49 | 260.90 | 255.84 | 6.03% | |
| EPS | -194.16 | -186.80 | -194.16 | 15.19 | 18.64 | 6.44 | 11.03 | 18.96 | 17.03 | 12.33 | 9.42 | 11.67 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 1.00 | 2.50 | 2.00 | 1.50 | 0.50 | 0.00 | - | |
| NAPS | 0.40 | 0.40 | 0.40 | 2.33 | 2.12 | 1.96 | 1.92 | 1.83 | 1.74 | 1.59 | 1.47 | 1.56 | -14.02% | |
| Adjusted Per Share Value based on latest NOSH - 107,004 | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 433.69 | 433.69 | 433.69 | 599.95 | 565.07 | 417.07 | 450.31 | 417.84 | 352.77 | 268.00 | 173.86 | 149.02 | 12.59% | |
| EPS | -194.16 | -186.80 | -194.16 | 15.19 | 18.64 | 6.44 | 11.02 | 18.10 | 15.35 | 11.12 | 8.37 | 7.78 | - | |
| DPS | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 1.00 | 1.00 | 2.49 | 1.80 | 1.33 | 0.33 | 0.00 | - | |
| NAPS | 0.40 | 0.40 | 0.40 | 2.3301 | 2.1201 | 1.9587 | 1.9208 | 1.8234 | 1.5679 | 1.4134 | 0.9796 | 0.9087 | -8.70% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 31/05/13 | 31/05/13 | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 29/05/09 | 30/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | - | |
| Price | 0.33 | 0.33 | 0.33 | 0.50 | 0.55 | 0.55 | 0.69 | 1.48 | 1.34 | 0.93 | 0.73 | 1.13 | - | |
| P/RPS | 0.08 | 0.08 | 0.08 | 0.08 | 0.10 | 0.13 | 0.15 | 0.35 | 0.34 | 0.31 | 0.28 | 0.44 | -17.24% | |
| P/EPS | -0.17 | -0.18 | -0.17 | 3.29 | 2.95 | 8.53 | 6.26 | 8.15 | 7.87 | 7.44 | 5.81 | 8.46 | - | |
| EY | -588.36 | -566.07 | -588.36 | 30.37 | 33.88 | 11.72 | 15.97 | 12.27 | 12.71 | 13.45 | 17.22 | 11.82 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 1.82 | 1.82 | 1.45 | 1.69 | 1.49 | 1.61 | 0.68 | 0.00 | - | |
| P/NAPS | 0.83 | 0.83 | 0.83 | 0.21 | 0.26 | 0.28 | 0.36 | 0.81 | 0.77 | 0.58 | 0.50 | 0.72 | 1.59% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/05/13 | 31/05/12 | 31/05/11 | 31/05/10 | 31/05/09 | 31/05/08 | 31/05/07 | 31/05/06 | 31/05/05 | 31/05/04 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 31/07/13 | 31/07/13 | 31/07/13 | 27/07/12 | 28/07/11 | 30/07/10 | 30/07/09 | 29/07/08 | 08/08/07 | 28/07/06 | 29/07/05 | 29/07/04 | - | |
| Price | 0.09 | 0.09 | 0.09 | 0.47 | 0.53 | 0.50 | 0.72 | 1.36 | 1.34 | 1.03 | 0.81 | 0.97 | - | |
| P/RPS | 0.02 | 0.02 | 0.02 | 0.08 | 0.09 | 0.12 | 0.16 | 0.32 | 0.34 | 0.34 | 0.31 | 0.38 | -27.88% | |
| P/EPS | -0.05 | -0.05 | -0.05 | 3.09 | 2.84 | 7.75 | 6.54 | 7.49 | 7.87 | 8.24 | 6.45 | 7.26 | - | |
| EY | -2,157.33 | -2,075.59 | -2,157.33 | 32.31 | 35.16 | 12.90 | 15.30 | 13.36 | 12.71 | 12.14 | 15.51 | 13.77 | - | |
| DY | 0.00 | 0.00 | 0.00 | 0.00 | 1.89 | 2.00 | 1.39 | 1.84 | 1.49 | 1.46 | 0.62 | 0.00 | - | |
| P/NAPS | 0.23 | 0.23 | 0.23 | 0.20 | 0.25 | 0.26 | 0.38 | 0.74 | 0.77 | 0.65 | 0.55 | 0.62 | -10.42% | |
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
2 people like this. Showing 50 of 176 comments
Resigned of co. Sec, no ppl follow up bursa announcement...y bursa no query them?
2013-12-13 11:41
Jenn123, waiting maybank rhb their plan rescue this maemode or not, otherwise all hlders of toilet paper grade
2014-03-11 23:54
jenn123,
MaeMode assets are advertised for Public Tender now. There are 6 units of low cost flats belonging to Maemode in Batu Pahat for sale by tender now.
Both Patimas & MaeMode are gone case for good. If you want to sleep soundly at night buy some MP Corp & keep untill connecting 6 lanes highway ready in 18 months.. You will see the price double for sure
2014-04-01 15:24
I bought 20000 shares at cost of 5c (made 5c each earlier) on the last day bcos the nta was 46c.Hope to reap more profits when it is relisted.
2014-04-01 17:49
fam jenny, very strange your claimed u bought in 5c each... off market trading or?
2014-04-02 16:31
Not necessary, sometimes salted fish can become alive,odd of odds,this is cantonese saying, not mine, ha,ha!
2014-04-03 18:43
fam jenny, u watch HK drama series? hahahaha...fizazzurri, connect with ter por yee then u update existing shareholder for the ongoing happening lol
2014-04-04 16:14
Some my client is holing 5000lots before suspending trading account..they r quite confident on that
2014-04-23 07:30
It is easier to manipulate when it is delisted esp about the debtors being provided in the provision of debtors as loss in profit & loss a/c.Suddenly high losses and nta being reduced.
Yesterday about enforcement officers selling illegal diesel,some even own lorries to distribute it and caught 60+ of them since 2010,malaysia apa boleh,tangkap bagus.
20 hours ago
It is easier to manipulate when it is delisted esp about the debtors being provided in the provision of debtors as loss in profit & loss a/c.Suddenly high losses and nta being reduced.
Yesterday about enforcement officers selling illegal diesel,some even own lorries to distribute it and caught 60+ of them since 2010,malaysia apa boleh,tangkap bagus.
2014-05-20 13:07
If not mistaken, restrucuring only valid one year period right? Who can advice for this counter?
2014-06-06 23:04
Anyone can guide how to withdraw from bursa securities? Calling to bursa counter, really fed up on the staff response
2014-07-07 21:03
biar kan dalam cds acc jer............. manalah tau kot2 enter balik........... maybe 1 taun or 10 taun ehheheheh.............
2014-07-21 12:57
just know Tey Poh Yee is the substantial shareholder, why this Company so easy to let go?
2014-09-25 10:03
How to check this Company current status althought delisted from BURSA?
2014-10-08 09:07
all gone or are we getting something on our invesment? I have both EFP and pocket money investment.
6 hours ago
Post a Comment
Featured Posts
Introducing MY's First IPO Fund for Sophisticated Investors!
New Update. Discover investment communities that resonate with your ideas
M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a
Latest Videos
Apps
Top Articles
2
3
save malaysia!
4
5
Good Articles to Share
Trump win to test limit of presidential power; Harris concedes but vows 'fight'
6
BFM Podcast
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
jenn123
jjlow, why u said so?
2013-11-25 17:24