[MAMEE] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -33.04%
YoY- -69.92%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 121,058 59,081 241,799 178,284 120,513 60,078 233,236 -35.49%
PBT 5,185 1,667 9,622 5,084 5,508 3,022 12,878 -45.56%
Tax -1,397 -72 -2,812 -2,435 -1,552 -909 -3,024 -40.32%
NP 3,788 1,595 6,810 2,649 3,956 2,113 9,854 -47.22%
-
NP to SH 3,788 1,595 6,810 2,649 3,956 2,113 9,854 -47.22%
-
Tax Rate 26.94% 4.32% 29.22% 47.90% 28.18% 30.08% 23.48% -
Total Cost 117,270 57,486 234,989 175,635 116,557 57,965 223,382 -35.00%
-
Net Worth 109,458 107,969 106,245 104,403 105,004 103,817 102,442 4.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,535 1,535 - - - -
Div Payout % - - 22.55% 57.96% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 109,458 107,969 106,245 104,403 105,004 103,817 102,442 4.52%
NOSH 61,493 61,346 61,413 61,413 61,049 61,069 60,977 0.56%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.13% 2.70% 2.82% 1.49% 3.28% 3.52% 4.22% -
ROE 3.46% 1.48% 6.41% 2.54% 3.77% 2.04% 9.62% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 196.86 96.31 393.72 290.30 197.40 98.38 382.49 -35.85%
EPS 6.16 2.60 11.09 4.31 6.48 3.46 16.16 -47.52%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.78 1.76 1.73 1.70 1.72 1.70 1.68 3.94%
Adjusted Per Share Value based on latest NOSH - 61,472
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 83.19 40.60 166.17 122.52 82.82 41.29 160.28 -35.49%
EPS 2.60 1.10 4.68 1.82 2.72 1.45 6.77 -47.25%
DPS 0.00 0.00 1.06 1.06 0.00 0.00 0.00 -
NAPS 0.7522 0.742 0.7301 0.7175 0.7216 0.7135 0.704 4.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.31 1.22 1.31 1.36 1.57 1.68 0.00 -
P/RPS 0.67 1.27 0.33 0.47 0.80 1.71 0.00 -
P/EPS 21.27 46.92 11.81 31.53 24.23 48.55 0.00 -
EY 4.70 2.13 8.46 3.17 4.13 2.06 0.00 -
DY 0.00 0.00 1.91 1.84 0.00 0.00 0.00 -
P/NAPS 0.74 0.69 0.76 0.80 0.91 0.99 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/08/03 27/05/03 28/02/03 28/11/02 30/08/02 29/04/02 28/02/02 -
Price 1.42 1.19 1.25 1.33 1.54 1.78 0.00 -
P/RPS 0.72 1.24 0.32 0.46 0.78 1.81 0.00 -
P/EPS 23.05 45.77 11.27 30.83 23.77 51.45 0.00 -
EY 4.34 2.18 8.87 3.24 4.21 1.94 0.00 -
DY 0.00 0.00 2.00 1.88 0.00 0.00 0.00 -
P/NAPS 0.80 0.68 0.72 0.78 0.90 1.05 0.00 -

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
Post a Comment