[MAEMODE] QoQ Quarter Result on 30-Nov-2007 [#2]

Stock
[MAEMODE] MALAYSIAN AE MODELS HOLDINGS
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 13.06%
YoY- 54.54%
Quarter Report
Latest QR
Upcoming QR
MAEMODE's Result
MAEMODE's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 127,786 119,480 121,744 105,007 101,274 124,957 105,638 13.46%
PBT 8,876 7,443 8,099 6,809 7,209 4,139 9,164 -2.09%
Tax -3,585 -3,980 -1,062 -1,418 -2,041 -1,152 -2,191 38.64%
NP 5,291 3,463 7,037 5,391 5,168 2,987 6,973 -16.73%
-
NP to SH 5,173 3,142 6,567 5,749 5,085 2,552 6,743 -16.12%
-
Tax Rate 40.39% 53.47% 13.11% 20.83% 28.31% 27.83% 23.91% -
Total Cost 122,495 116,017 114,707 99,616 96,106 121,970 98,665 15.43%
-
Net Worth 204,141 106,542 190,962 189,865 171,751 96,270 164,486 15.41%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 2,663 - - - 1,925 - -
Div Payout % - 84.77% - - - 75.45% - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 204,141 106,542 190,962 189,865 171,751 96,270 164,486 15.41%
NOSH 106,880 106,542 106,090 106,070 96,489 96,270 96,191 7.24%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 4.14% 2.90% 5.78% 5.13% 5.10% 2.39% 6.60% -
ROE 2.53% 2.95% 3.44% 3.03% 2.96% 2.65% 4.10% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 119.56 112.14 114.75 99.00 104.96 129.80 109.82 5.80%
EPS 4.84 3.07 6.19 5.42 5.27 2.65 7.01 -21.79%
DPS 0.00 2.50 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.91 1.00 1.80 1.79 1.78 1.00 1.71 7.61%
Adjusted Per Share Value based on latest NOSH - 106,070
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 119.42 111.66 113.77 98.13 94.64 116.78 98.72 13.46%
EPS 4.83 2.94 6.14 5.37 4.75 2.38 6.30 -16.16%
DPS 0.00 2.49 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.9077 0.9957 1.7846 1.7743 1.6051 0.8997 1.5372 15.40%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.35 1.48 1.46 1.54 1.34 1.34 1.23 -
P/RPS 1.13 1.32 1.27 1.56 1.28 1.03 1.12 0.59%
P/EPS 27.89 50.19 23.59 28.41 25.43 50.55 17.55 35.98%
EY 3.59 1.99 4.24 3.52 3.93 1.98 5.70 -26.42%
DY 0.00 1.69 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.71 1.48 0.81 0.86 0.75 1.34 0.72 -0.92%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 21/10/08 29/07/08 24/04/08 29/01/08 25/10/07 08/08/07 24/04/07 -
Price 1.17 1.36 1.48 1.39 1.48 1.34 1.35 -
P/RPS 0.98 1.21 1.29 1.40 1.41 1.03 1.23 -13.99%
P/EPS 24.17 46.12 23.91 25.65 28.08 50.55 19.26 16.26%
EY 4.14 2.17 4.18 3.90 3.56 1.98 5.19 -13.92%
DY 0.00 1.84 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.61 1.36 0.82 0.78 0.83 1.34 0.79 -15.76%

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