[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 88.37%
YoY- 6.27%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 123,281 482,543 357,368 235,565 115,367 411,567 308,359 -45.76%
PBT 8,582 52,496 44,663 29,082 15,853 55,466 43,244 -66.01%
Tax -2,162 -10,091 -9,928 -6,549 -3,885 -11,078 -9,901 -63.77%
NP 6,420 42,405 34,735 22,533 11,968 44,388 33,343 -66.68%
-
NP to SH 6,420 42,855 34,738 22,538 11,965 44,377 33,333 -66.68%
-
Tax Rate 25.19% 19.22% 22.23% 22.52% 24.51% 19.97% 22.90% -
Total Cost 116,861 440,138 322,633 213,032 103,399 367,179 275,016 -43.50%
-
Net Worth 256,217 249,598 251,026 237,933 237,840 133,549 219,563 10.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 18,975 10,216 10,218 - 8,672 4,065 -
Div Payout % - 44.28% 29.41% 45.34% - 19.54% 12.20% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 256,217 249,598 251,026 237,933 237,840 133,549 219,563 10.85%
NOSH 145,578 145,963 145,945 145,971 145,914 86,720 81,319 47.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.21% 8.79% 9.72% 9.57% 10.37% 10.79% 10.81% -
ROE 2.51% 17.17% 13.84% 9.47% 5.03% 33.23% 15.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.68 330.59 244.86 161.38 79.06 474.59 379.19 -63.22%
EPS 4.41 29.36 23.80 15.44 8.20 30.29 40.99 -77.40%
DPS 0.00 13.00 7.00 7.00 0.00 10.00 5.00 -
NAPS 1.76 1.71 1.72 1.63 1.63 1.54 2.70 -24.84%
Adjusted Per Share Value based on latest NOSH - 145,994
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 84.72 331.61 245.59 161.88 79.28 282.84 211.91 -45.76%
EPS 4.41 29.45 23.87 15.49 8.22 30.50 22.91 -66.69%
DPS 0.00 13.04 7.02 7.02 0.00 5.96 2.79 -
NAPS 1.7608 1.7153 1.7251 1.6351 1.6345 0.9178 1.5089 10.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.50 3.36 3.47 3.26 3.00 2.08 2.84 -
P/RPS 4.13 1.02 1.42 2.02 3.79 0.44 0.75 212.16%
P/EPS 79.37 11.44 14.58 21.11 36.59 4.06 6.93 408.85%
EY 1.26 8.74 6.86 4.74 2.73 24.60 14.43 -80.34%
DY 0.00 3.87 2.02 2.15 0.00 4.81 1.76 -
P/NAPS 1.99 1.96 2.02 2.00 1.84 1.35 1.05 53.20%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 24/02/10 26/11/09 -
Price 4.20 3.63 3.33 3.60 2.85 2.46 2.05 -
P/RPS 4.96 1.10 1.36 2.23 3.60 0.52 0.54 339.18%
P/EPS 95.24 12.36 13.99 23.32 34.76 4.81 5.00 614.51%
EY 1.05 8.09 7.15 4.29 2.88 20.80 20.00 -86.00%
DY 0.00 3.58 2.10 1.94 0.00 4.07 2.44 -
P/NAPS 2.39 2.12 1.94 2.21 1.75 1.60 0.76 114.79%

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