[MAMEE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.39%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 236,324 241,799 237,712 241,026 240,312 233,236 229,182 2.06%
PBT 6,668 9,622 6,778 11,016 12,088 12,878 15,840 -43.86%
Tax -288 -2,812 -3,246 -3,104 -3,636 -3,024 -4,097 -82.99%
NP 6,380 6,810 3,532 7,912 8,452 9,854 11,742 -33.43%
-
NP to SH 6,380 6,810 3,532 7,912 8,452 9,854 11,742 -33.43%
-
Tax Rate 4.32% 29.22% 47.89% 28.18% 30.08% 23.48% 25.86% -
Total Cost 229,944 234,989 234,180 233,114 231,860 223,382 217,440 3.80%
-
Net Worth 107,969 106,245 104,403 105,004 103,817 102,442 102,463 3.55%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 1,535 2,047 - - - - -
Div Payout % - 22.55% 57.96% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 107,969 106,245 104,403 105,004 103,817 102,442 102,463 3.55%
NOSH 61,346 61,413 61,413 61,049 61,069 60,977 60,990 0.38%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.70% 2.82% 1.49% 3.28% 3.52% 4.22% 5.12% -
ROE 5.91% 6.41% 3.38% 7.53% 8.14% 9.62% 11.46% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 385.23 393.72 387.07 394.81 393.51 382.49 375.77 1.67%
EPS 10.40 11.09 5.75 12.96 13.84 16.16 19.25 -33.69%
DPS 0.00 2.50 3.33 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.73 1.70 1.72 1.70 1.68 1.68 3.15%
Adjusted Per Share Value based on latest NOSH - 61,103
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 162.41 166.17 163.36 165.64 165.15 160.28 157.50 2.06%
EPS 4.38 4.68 2.43 5.44 5.81 6.77 8.07 -33.48%
DPS 0.00 1.06 1.41 0.00 0.00 0.00 0.00 -
NAPS 0.742 0.7301 0.7175 0.7216 0.7135 0.704 0.7041 3.56%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 1.22 1.31 1.36 1.57 1.68 0.00 0.00 -
P/RPS 0.32 0.33 0.35 0.40 0.43 0.00 0.00 -
P/EPS 11.73 11.81 23.65 12.11 12.14 0.00 0.00 -
EY 8.52 8.46 4.23 8.25 8.24 0.00 0.00 -
DY 0.00 1.91 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.76 0.80 0.91 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 28/02/03 28/11/02 30/08/02 29/04/02 28/02/02 12/11/01 -
Price 1.19 1.25 1.33 1.54 1.78 0.00 0.00 -
P/RPS 0.31 0.32 0.34 0.39 0.45 0.00 0.00 -
P/EPS 11.44 11.27 23.13 11.88 12.86 0.00 0.00 -
EY 8.74 8.87 4.32 8.42 7.78 0.00 0.00 -
DY 0.00 2.00 2.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.78 0.90 1.05 0.00 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