[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[MAMEE] MAMEE-DOUBLE DECKER (M) BHD

Announcement Date

29-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 91.46%

YoY- 65.09%

Quarter Report

MAMEE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	91,538	396,967	301,605	190,889	92,156	359,742	271,480	-51.52%
YoY %	-76.94%	31.62%	58.00%	107.14%	-74.38%	32.51%	-	-
Horiz. %	33.72%	146.22%	111.10%	70.31%	33.95%	132.51%	100.00%	-
PBT	13,745	30,089	18,628	9,576	5,264	19,918	13,571	0.85%
YoY %	-54.32%	61.53%	94.53%	81.91%	-73.57%	46.77%	-	-
Horiz. %	101.28%	221.72%	137.26%	70.56%	38.79%	146.77%	100.00%	-
Tax	-3,213	-6,482	-4,249	-1,722	-1,162	-5,918	-4,130	-15.39%
YoY %	50.43%	-52.55%	-146.75%	-48.19%	80.36%	-43.29%	-	-
Horiz. %	77.80%	156.95%	102.88%	41.69%	28.14%	143.29%	100.00%	-
NP	10,532	23,607	14,379	7,854	4,102	14,000	9,441	7.55%
YoY %	-55.39%	64.18%	83.08%	91.47%	-70.70%	48.29%	-	-
Horiz. %	111.56%	250.05%	152.30%	83.19%	43.45%	148.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,531	23,597	14,372	7,850	4,100	13,989	9,433	7.60%
YoY %	-55.37%	64.19%	83.08%	91.46%	-70.69%	48.30%	-	-
Horiz. %	111.64%	250.15%	152.36%	83.22%	43.46%	148.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.38%	21.54%	22.81%	17.98%	22.07%	29.71%	30.43%	-
YoY %	8.54%	-5.57%	26.86%	-18.53%	-25.72%	-2.37%	-	-
Horiz. %	76.83%	70.79%	74.96%	59.09%	72.53%	97.63%	100.00%	-
Total Cost	81,006	373,360	287,226	183,035	88,054	345,742	262,039	-54.24%
YoY %	-78.30%	29.99%	56.92%	107.87%	-74.53%	31.94%	-	-
Horiz. %	30.91%	142.48%	109.61%	69.85%	33.60%	131.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,823	190,108	184,423	180,403	180,595	147,856	164,926	14.01%
YoY %	5.64%	3.08%	2.23%	-0.11%	22.14%	-10.35%	-	-
Horiz. %	121.77%	115.27%	111.82%	109.38%	109.50%	89.65%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	4,081	4,062	8,124	4,063	4,067	9,945	10,056	-45.15%
YoY %	0.47%	-50.00%	99.95%	-0.10%	-59.11%	-1.10%	-	-
Horiz. %	40.58%	40.39%	80.79%	40.40%	40.44%	98.90%	100.00%	-
Div Payout %	38.76%	17.21%	56.53%	51.76%	99.21%	71.10%	106.61%	-
YoY %	125.22%	-69.56%	9.22%	-47.83%	39.54%	-33.31%	-	-
Horiz. %	36.36%	16.14%	53.03%	48.55%	93.06%	66.69%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	200,823	190,108	184,423	180,403	180,595	147,856	164,926	14.01%
YoY %	5.64%	3.08%	2.23%	-0.11%	22.14%	-10.35%	-	-
Horiz. %	121.77%	115.27%	111.82%	109.38%	109.50%	89.65%	100.00%	-
NOSH	81,635	81,242	81,243	81,262	81,349	66,303	67,043	14.01%
YoY %	0.48%	-0.00%	-0.02%	-0.11%	22.69%	-1.10%	-	-
Horiz. %	121.77%	121.18%	121.18%	121.21%	121.34%	98.90%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	11.51%	5.95%	4.77%	4.11%	4.45%	3.89%	3.48%	-
YoY %	93.45%	24.74%	16.06%	-7.64%	14.40%	11.78%	-	-
Horiz. %	330.75%	170.98%	137.07%	118.10%	127.87%	111.78%	100.00%	-
ROE	5.24%	12.41%	7.79%	4.35%	2.27%	9.46%	5.72%	-
YoY %	-57.78%	59.31%	79.08%	91.63%	-76.00%	65.38%	-	-
Horiz. %	91.61%	216.96%	136.19%	76.05%	39.69%	165.38%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	112.13	488.62	371.24	234.90	113.28	542.57	404.93	-57.48%
YoY %	-77.05%	31.62%	58.04%	107.36%	-79.12%	33.99%	-	-
Horiz. %	27.69%	120.67%	91.68%	58.01%	27.98%	133.99%	100.00%	-
EPS	12.90	29.05	17.69	9.66	5.04	21.10	14.07	-5.61%
YoY %	-55.59%	64.22%	83.13%	91.67%	-76.11%	49.96%	-	-
Horiz. %	91.68%	206.47%	125.73%	68.66%	35.82%	149.96%	100.00%	-
DPS	5.00	5.00	10.00	5.00	5.00	15.00	15.00	-51.89%
YoY %	0.00%	-50.00%	100.00%	0.00%	-66.67%	0.00%	-	-
Horiz. %	33.33%	33.33%	66.67%	33.33%	33.33%	100.00%	100.00%	-
NAPS	2.46	2.34	2.27	2.22	2.22	2.23	2.46	0.00%
YoY %	5.13%	3.08%	2.25%	0.00%	-0.45%	-9.35%	-	-
Horiz. %	100.00%	95.12%	92.28%	90.24%	90.24%	90.65%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 81,168
RPS	62.91	272.80	207.27	131.18	63.33	247.22	186.57	-51.52%
YoY %	-76.94%	31.62%	58.00%	107.14%	-74.38%	32.51%	-	-
Horiz. %	33.72%	146.22%	111.10%	70.31%	33.94%	132.51%	100.00%	-
EPS	7.24	16.22	9.88	5.39	2.82	9.61	6.48	7.66%
YoY %	-55.36%	64.17%	83.30%	91.13%	-70.66%	48.30%	-	-
Horiz. %	111.73%	250.31%	152.47%	83.18%	43.52%	148.30%	100.00%	-
DPS	2.81	2.79	5.58	2.79	2.80	6.83	6.91	-45.08%
YoY %	0.72%	-50.00%	100.00%	-0.36%	-59.00%	-1.16%	-	-
Horiz. %	40.67%	40.38%	80.75%	40.38%	40.52%	98.84%	100.00%	-
NAPS	1.3801	1.3065	1.2674	1.2398	1.2411	1.0161	1.1334	14.01%
YoY %	5.63%	3.09%	2.23%	-0.10%	22.14%	-10.35%	-	-
Horiz. %	121.77%	115.27%	111.82%	109.39%	109.50%	89.65%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.98	1.79	1.80	2.00	2.09	2.25	2.30	-
P/RPS	1.77	0.37	0.48	0.85	1.84	0.41	0.57	112.69%
YoY %	378.38%	-22.92%	-43.53%	-53.80%	348.78%	-28.07%	-	-
Horiz. %	310.53%	64.91%	84.21%	149.12%	322.81%	71.93%	100.00%	-
P/EPS	15.35	6.16	10.18	20.70	41.47	10.66	16.35	-4.11%
YoY %	149.19%	-39.49%	-50.82%	-50.08%	289.02%	-34.80%	-	-
Horiz. %	93.88%	37.68%	62.26%	126.61%	253.64%	65.20%	100.00%	-
EY	6.52	16.23	9.83	4.83	2.41	9.38	6.12	4.30%
YoY %	-59.83%	65.11%	103.52%	100.41%	-74.31%	53.27%	-	-
Horiz. %	106.54%	265.20%	160.62%	78.92%	39.38%	153.27%	100.00%	-
DY	2.53	2.79	5.56	2.50	2.39	6.67	6.52	-46.76%
YoY %	-9.32%	-49.82%	122.40%	4.60%	-64.17%	2.30%	-	-
Horiz. %	38.80%	42.79%	85.28%	38.34%	36.66%	102.30%	100.00%	-
P/NAPS	0.80	0.76	0.79	0.90	0.94	1.01	0.93	-9.54%
YoY %	5.26%	-3.80%	-12.22%	-4.26%	-6.93%	8.60%	-	-
Horiz. %	86.02%	81.72%	84.95%	96.77%	101.08%	108.60%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	26/11/08	29/08/08	19/08/08	28/02/08	26/11/07	-
Price	2.25	1.84	1.65	1.83	1.90	2.05	2.13	-
P/RPS	2.01	0.38	0.44	0.78	1.68	0.38	0.53	142.99%
YoY %	428.95%	-13.64%	-43.59%	-53.57%	342.11%	-28.30%	-	-
Horiz. %	379.25%	71.70%	83.02%	147.17%	316.98%	71.70%	100.00%	-
P/EPS	17.44	6.33	9.33	18.94	37.70	9.72	15.14	9.87%
YoY %	175.51%	-32.15%	-50.74%	-49.76%	287.86%	-35.80%	-	-
Horiz. %	115.19%	41.81%	61.62%	125.10%	249.01%	64.20%	100.00%	-
EY	5.73	15.79	10.72	5.28	2.65	10.29	6.61	-9.07%
YoY %	-63.71%	47.29%	103.03%	99.25%	-74.25%	55.67%	-	-
Horiz. %	86.69%	238.88%	162.18%	79.88%	40.09%	155.67%	100.00%	-
DY	2.22	2.72	6.06	2.73	2.63	7.32	7.04	-53.63%
YoY %	-18.38%	-55.12%	121.98%	3.80%	-64.07%	3.98%	-	-
Horiz. %	31.53%	38.64%	86.08%	38.78%	37.36%	103.98%	100.00%	-
P/NAPS	0.91	0.79	0.73	0.82	0.86	0.92	0.87	3.03%
YoY %	15.19%	8.22%	-10.98%	-4.65%	-6.52%	5.75%	-	-
Horiz. %	104.60%	90.80%	83.91%	94.25%	98.85%	105.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos