[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 84.57%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 80,292 308,932 225,853 147,055 67,773 277,604 199,801 -45.57%
PBT 9,024 25,522 15,049 9,462 4,805 24,336 16,175 -32.25%
Tax -2,429 -6,019 -5,044 -3,201 -1,384 -8,099 -6,328 -47.21%
NP 6,595 19,503 10,005 6,261 3,421 16,237 9,847 -23.46%
-
NP to SH 6,594 19,490 9,999 6,255 3,389 16,237 9,847 -23.47%
-
Tax Rate 26.92% 23.58% 33.52% 33.83% 28.80% 33.28% 39.12% -
Total Cost 73,697 289,429 215,848 140,794 64,352 261,367 189,954 -46.83%
-
Net Worth 143,296 137,247 131,173 127,970 127,536 124,824 120,286 12.38%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 4,773 4,769 - - 1,800 2,358 -
Div Payout % - 24.49% 47.70% - - 11.09% 23.95% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 143,296 137,247 131,173 127,970 127,536 124,824 120,286 12.38%
NOSH 59,458 59,672 59,624 59,799 59,876 60,011 58,964 0.55%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.21% 6.31% 4.43% 4.26% 5.05% 5.85% 4.93% -
ROE 4.60% 14.20% 7.62% 4.89% 2.66% 13.01% 8.19% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 135.04 517.71 378.79 245.91 113.19 462.58 338.85 -45.87%
EPS 11.09 32.68 16.77 10.46 5.66 26.79 16.70 -23.90%
DPS 0.00 8.00 8.00 0.00 0.00 3.00 4.00 -
NAPS 2.41 2.30 2.20 2.14 2.13 2.08 2.04 11.76%
Adjusted Per Share Value based on latest NOSH - 59,832
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 55.18 212.30 155.21 101.06 46.57 190.77 137.31 -45.57%
EPS 4.53 13.39 6.87 4.30 2.33 11.16 6.77 -23.51%
DPS 0.00 3.28 3.28 0.00 0.00 1.24 1.62 -
NAPS 0.9848 0.9432 0.9014 0.8794 0.8765 0.8578 0.8266 12.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.94 1.74 1.65 1.70 1.73 1.67 1.80 -
P/RPS 1.44 0.34 0.44 0.69 1.53 0.36 0.53 94.82%
P/EPS 17.49 5.33 9.84 16.25 30.57 6.17 10.78 38.11%
EY 5.72 18.77 10.16 6.15 3.27 16.20 9.28 -27.59%
DY 0.00 4.60 4.85 0.00 0.00 1.80 2.22 -
P/NAPS 0.80 0.76 0.75 0.79 0.81 0.80 0.88 -6.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/05/06 27/02/06 21/11/05 22/08/05 18/05/05 28/02/05 22/11/04 -
Price 2.05 1.75 1.85 1.72 1.66 1.60 1.72 -
P/RPS 1.52 0.34 0.49 0.70 1.47 0.35 0.51 107.23%
P/EPS 18.49 5.36 11.03 16.44 29.33 5.91 10.30 47.75%
EY 5.41 18.66 9.06 6.08 3.41 16.91 9.71 -32.31%
DY 0.00 4.57 4.32 0.00 0.00 1.87 2.33 -
P/NAPS 0.85 0.76 0.84 0.80 0.78 0.77 0.84 0.79%

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