[MAMEE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -42.62%
YoY- -49.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 359,742 361,973 346,984 339,864 349,129 350,109 336,884 4.46%
PBT 19,918 18,094 13,356 18,416 29,712 33,050 33,076 -28.62%
Tax -5,918 -5,506 -3,838 -5,136 -6,554 -8,178 -8,698 -22.58%
NP 14,000 12,588 9,518 13,280 23,158 24,872 24,378 -30.83%
-
NP to SH 13,989 12,577 9,510 13,272 23,132 24,862 24,372 -30.86%
-
Tax Rate 29.71% 30.43% 28.74% 27.89% 22.06% 24.74% 26.30% -
Total Cost 345,742 349,385 337,466 326,584 325,971 325,237 312,506 6.95%
-
Net Worth 147,856 164,926 151,526 160,179 145,866 147,663 143,747 1.89%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,945 13,408 12,680 25,425 5,905 7,875 11,831 -10.90%
Div Payout % 71.10% 106.61% 133.33% 191.57% 25.53% 31.68% 48.54% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 147,856 164,926 151,526 160,179 145,866 147,663 143,747 1.89%
NOSH 66,303 67,043 63,400 63,563 59,055 59,065 59,155 7.87%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.89% 3.48% 2.74% 3.91% 6.63% 7.10% 7.24% -
ROE 9.46% 7.63% 6.28% 8.29% 15.86% 16.84% 16.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 542.57 539.91 547.29 534.69 591.19 592.75 569.49 -3.16%
EPS 21.10 18.76 15.00 20.88 39.17 42.09 41.20 -35.91%
DPS 15.00 20.00 20.00 40.00 10.00 13.33 20.00 -17.40%
NAPS 2.23 2.46 2.39 2.52 2.47 2.50 2.43 -5.55%
Adjusted Per Share Value based on latest NOSH - 63,563
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 247.22 248.75 238.45 233.56 239.93 240.60 231.51 4.46%
EPS 9.61 8.64 6.54 9.12 15.90 17.09 16.75 -30.88%
DPS 6.83 9.21 8.71 17.47 4.06 5.41 8.13 -10.93%
NAPS 1.0161 1.1334 1.0413 1.1008 1.0024 1.0148 0.9879 1.88%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.25 2.30 2.70 2.72 2.89 2.75 2.43 -
P/RPS 0.41 0.43 0.49 0.51 0.49 0.46 0.43 -3.11%
P/EPS 10.66 12.26 18.00 13.03 7.38 6.53 5.90 48.18%
EY 9.38 8.16 5.56 7.68 13.55 15.31 16.95 -32.52%
DY 6.67 8.70 7.41 14.71 3.46 4.85 8.23 -13.04%
P/NAPS 1.01 0.93 1.13 1.08 1.17 1.10 1.00 0.66%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 26/11/07 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 -
Price 2.05 2.13 2.42 2.96 3.00 2.77 2.76 -
P/RPS 0.38 0.39 0.44 0.55 0.51 0.47 0.48 -14.38%
P/EPS 9.72 11.35 16.13 14.18 7.66 6.58 6.70 28.06%
EY 10.29 8.81 6.20 7.05 13.06 15.20 14.93 -21.92%
DY 7.32 9.39 8.26 13.51 3.33 4.81 7.25 0.64%
P/NAPS 0.92 0.87 1.01 1.17 1.21 1.11 1.14 -13.28%

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