[MAMEE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 131.56%
YoY- -34.04%
Quarter Report
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 390,857 261,781 123,281 482,543 357,368 235,565 115,367 125.40%
PBT 22,800 17,888 8,582 52,496 44,663 29,082 15,853 27.38%
Tax -4,398 -3,023 -2,162 -10,091 -9,928 -6,549 -3,885 8.61%
NP 18,402 14,865 6,420 42,405 34,735 22,533 11,968 33.18%
-
NP to SH 18,402 14,866 6,420 42,855 34,738 22,538 11,965 33.20%
-
Tax Rate 19.29% 16.90% 25.19% 19.22% 22.23% 22.52% 24.51% -
Total Cost 372,455 246,916 116,861 440,138 322,633 213,032 103,399 134.80%
-
Net Worth 256,433 254,804 256,217 249,598 251,026 237,933 237,840 5.14%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 12,384 12,376 - 18,975 10,216 10,218 - -
Div Payout % 67.30% 83.25% - 44.28% 29.41% 45.34% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 256,433 254,804 256,217 249,598 251,026 237,933 237,840 5.14%
NOSH 145,700 145,602 145,578 145,963 145,945 145,971 145,914 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.71% 5.68% 5.21% 8.79% 9.72% 9.57% 10.37% -
ROE 7.18% 5.83% 2.51% 17.17% 13.84% 9.47% 5.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 268.26 179.79 84.68 330.59 244.86 161.38 79.06 125.63%
EPS 12.63 10.21 4.41 29.36 23.80 15.44 8.20 33.33%
DPS 8.50 8.50 0.00 13.00 7.00 7.00 0.00 -
NAPS 1.76 1.75 1.76 1.71 1.72 1.63 1.63 5.24%
Adjusted Per Share Value based on latest NOSH - 145,620
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 268.60 179.90 84.72 331.61 245.59 161.88 79.28 125.40%
EPS 12.65 10.22 4.41 29.45 23.87 15.49 8.22 33.25%
DPS 8.51 8.51 0.00 13.04 7.02 7.02 0.00 -
NAPS 1.7623 1.7511 1.7608 1.7153 1.7251 1.6351 1.6345 5.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.27 4.25 3.50 3.36 3.47 3.26 3.00 -
P/RPS 1.59 2.36 4.13 1.02 1.42 2.02 3.79 -43.92%
P/EPS 33.81 41.63 79.37 11.44 14.58 21.11 36.59 -5.12%
EY 2.96 2.40 1.26 8.74 6.86 4.74 2.73 5.53%
DY 1.99 2.00 0.00 3.87 2.02 2.15 0.00 -
P/NAPS 2.43 2.43 1.99 1.96 2.02 2.00 1.84 20.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 31/05/11 23/02/11 30/11/10 23/08/10 26/05/10 -
Price 4.31 4.20 4.20 3.63 3.33 3.60 2.85 -
P/RPS 1.61 2.34 4.96 1.10 1.36 2.23 3.60 -41.49%
P/EPS 34.13 41.14 95.24 12.36 13.99 23.32 34.76 -1.21%
EY 2.93 2.43 1.05 8.09 7.15 4.29 2.88 1.15%
DY 1.97 2.02 0.00 3.58 2.10 1.94 0.00 -
P/NAPS 2.45 2.40 2.39 2.12 1.94 2.21 1.75 25.12%

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