[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 137.49%
YoY- -4.25%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 62,950 256,767 190,162 121,058 59,081 241,799 178,284 -50.01%
PBT 7,564 15,069 10,309 5,185 1,667 9,622 5,084 30.29%
Tax -2,263 -3,764 -1,268 -1,397 -72 -2,812 -2,435 -4.76%
NP 5,301 11,305 9,041 3,788 1,595 6,810 2,649 58.73%
-
NP to SH 5,301 11,305 9,041 3,788 1,595 6,810 2,649 58.73%
-
Tax Rate 29.92% 24.98% 12.30% 26.94% 4.32% 29.22% 47.90% -
Total Cost 57,649 245,462 181,121 117,270 57,486 234,989 175,635 -52.38%
-
Net Worth 117,866 114,667 114,097 109,458 107,969 106,245 104,403 8.41%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 1,859 1,860 - - 1,535 1,535 -
Div Payout % - 16.45% 20.58% - - 22.55% 57.96% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 117,866 114,667 114,097 109,458 107,969 106,245 104,403 8.41%
NOSH 59,830 61,982 62,009 61,493 61,346 61,413 61,413 -1.72%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.42% 4.40% 4.75% 3.13% 2.70% 2.82% 1.49% -
ROE 4.50% 9.86% 7.92% 3.46% 1.48% 6.41% 2.54% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 105.21 414.26 306.67 196.86 96.31 393.72 290.30 -49.13%
EPS 8.86 18.26 14.58 6.16 2.60 11.09 4.31 61.60%
DPS 0.00 3.00 3.00 0.00 0.00 2.50 2.50 -
NAPS 1.97 1.85 1.84 1.78 1.76 1.73 1.70 10.31%
Adjusted Per Share Value based on latest NOSH - 61,428
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 43.26 176.45 130.68 83.19 40.60 166.17 122.52 -50.01%
EPS 3.64 7.77 6.21 2.60 1.10 4.68 1.82 58.67%
DPS 0.00 1.28 1.28 0.00 0.00 1.06 1.06 -
NAPS 0.81 0.788 0.7841 0.7522 0.742 0.7301 0.7175 8.41%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.81 1.48 1.40 1.31 1.22 1.31 1.36 -
P/RPS 1.72 0.36 0.46 0.67 1.27 0.33 0.47 137.28%
P/EPS 20.43 8.11 9.60 21.27 46.92 11.81 31.53 -25.10%
EY 4.90 12.32 10.41 4.70 2.13 8.46 3.17 33.65%
DY 0.00 2.03 2.14 0.00 0.00 1.91 1.84 -
P/NAPS 0.92 0.80 0.76 0.74 0.69 0.76 0.80 9.75%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 22/08/03 27/05/03 28/02/03 28/11/02 -
Price 1.68 1.86 1.41 1.42 1.19 1.25 1.33 -
P/RPS 1.60 0.45 0.46 0.72 1.24 0.32 0.46 129.39%
P/EPS 18.96 10.20 9.67 23.05 45.77 11.27 30.83 -27.66%
EY 5.27 9.81 10.34 4.34 2.18 8.87 3.24 38.26%
DY 0.00 1.61 2.13 0.00 0.00 2.00 1.88 -
P/NAPS 0.85 1.01 0.77 0.80 0.68 0.72 0.78 5.89%

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