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

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%
Dividend
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
Div - - - - 1,070 1,069 1,070 2,665 1,928 1,426 356 - -
Div Payout % - - - - 5.37% 15.51% 9.08% 13.76% 11.74% 11.99% 3.98% - -
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

jenn123

jjlow, why u said so?

2013-11-25 17:24

jenn123

Both Co.Sec resignation, any effect?

2013-12-02 15:18

jenn123

cham cham cham...no announcement at all

2013-12-04 10:47

danielttoob

Resigned of co. Sec, no ppl follow up bursa announcement...y bursa no query them?

2013-12-13 11:41

jenn123

can schedule visit?

2013-12-26 14:52

CallASpadeASpade

Post removed.Why?

2014-01-20 08:31

jenn123

how to ensure the Company is still running?

2014-02-11 15:16

danielttoob

Ring Ruen, hope always spirit allow us brighten daily life

2014-03-11 23:52

danielttoob

Jenn123, waiting maybank rhb their plan rescue this maemode or not, otherwise all hlders of toilet paper grade

2014-03-11 23:54

danielttoob

Ring Ruen, yes, see what their restructure plan

2014-03-16 09:51

danielttoob

U bought lot??

2014-03-20 00:04

jenn123

http://www.thestar.com.my/Business/Business-News/2014/04/01/MAHB-NO-COST-OVERRUNS/

2014-04-01 15:19

jenn123

KLIA2 will opening on 02 MAY 2014, good for MAEMODE?

2014-04-01 15:19

calvintaneng

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

jenn123

thx calvintaneng...possible send link for access?

2014-04-01 17:01

jenn123

most valuable is land at Suqian, China...book value 50million

2014-04-01 17:26

Fam Jenny

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

calvintaneng

Post removed.Why?

2014-04-01 17:59

jenn123

fam jenny, very strange your claimed u bought in 5c each... off market trading or?

2014-04-02 16:31

danielttoob

Hhahahahahahahahahahahaha

2014-04-02 23:38

firazzurri

is there any possibilities for re-lisiting..??

2014-04-03 11:29

Fam Jenny

Jenn,I make RM1100/- earlier,so I bought 10c each minus 5.5C=4.5c,

2014-04-03 11:44

jenn123

CALVIN said gone case liao...firazzurri...lesson lesson

2014-04-03 15:38

Fam Jenny

Not necessary, sometimes salted fish can become alive,odd of odds,this is cantonese saying, not mine, ha,ha!

2014-04-03 18:43

firazzurri

i'm just curious... what ter por yee do with his share..??

2014-04-04 11:32

jenn123

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

danielttoob

PM Cap

2014-04-09 15:12

jenn123

Since KLIA2 confirmed Opening on 09MAY, will this stock alive?

2014-04-18 11:26

tal_solutions

Some my client is holing 5000lots before suspending trading account..they r quite confident on that

2014-04-23 07:30

jenn123

ahleluya...another dead account..88 maemode

2014-04-24 12:16

tal_solutions

Further suspension

2014-05-20 07:19

Fam Jenny

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 13:06

Fam Jenny

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

tal_solutions

This is happening in current market

2014-05-21 07:29

tal_solutions

If not mistaken, restrucuring only valid one year period right? Who can advice for this counter?

2014-06-06 23:04

Kai Shien Ks

delisted

2014-06-30 17:16

tal_solutions

Write a comment..Game over???

2014-06-30 22:41

tal_solutions

How how how to access.?

2014-06-30 22:42

tal_solutions

Anyone can guide how to withdraw from bursa securities? Calling to bursa counter, really fed up on the staff response

2014-07-07 21:42

Stockker

What do you mean withdraw from BS ?

2014-07-07 21:47

jack daniel

biar kan dalam cds acc jer............. manalah tau kot2 enter balik........... maybe 1 taun or 10 taun ehheheheh.............

2014-07-21 12:57

alan2116

oh no...why suspended and then delisted?

2014-08-20 16:25

alan2116

just know Tey Poh Yee is the substantial shareholder, why this Company so easy to let go?

2014-09-25 10:03

speakup

Tey no power to goreng this one :-)

2014-09-25 10:18

tal_solutions

How to check this Company current status althought delisted from BURSA?

2014-10-30 21:02

tal_solutions

Who visit Johor factory and china factory?

2014-12-18 07:11

tal_solutions

Who is the shareholder here?

2015-07-16 20:27

ainisar

all gone or are we getting something on our invesment? I have both EFP and pocket money investment.

2016-12-16 13:27

Cslee1215

Harlo? Anyone ....still...alive...??!!??!!

2021-08-30 17:37

Teaman

Alive

2022-05-09 05:51

Post a Comment