[MAMEE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 25.28%
YoY- 8.91%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 147,055 67,773 277,604 199,801 131,801 62,950 256,767 -31.05%
PBT 9,462 4,805 24,336 16,175 11,528 7,564 15,069 -26.69%
Tax -3,201 -1,384 -8,099 -6,328 -3,668 -2,263 -3,764 -10.24%
NP 6,261 3,421 16,237 9,847 7,860 5,301 11,305 -32.58%
-
NP to SH 6,255 3,389 16,237 9,847 7,860 5,301 11,305 -32.62%
-
Tax Rate 33.83% 28.80% 33.28% 39.12% 31.82% 29.92% 24.98% -
Total Cost 140,794 64,352 261,367 189,954 123,941 57,649 245,462 -30.98%
-
Net Worth 127,970 127,536 124,824 120,286 120,555 117,866 114,667 7.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,800 2,358 - - 1,859 -
Div Payout % - - 11.09% 23.95% - - 16.45% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 127,970 127,536 124,824 120,286 120,555 117,866 114,667 7.59%
NOSH 59,799 59,876 60,011 58,964 59,681 59,830 61,982 -2.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.26% 5.05% 5.85% 4.93% 5.96% 8.42% 4.40% -
ROE 4.89% 2.66% 13.01% 8.19% 6.52% 4.50% 9.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 245.91 113.19 462.58 338.85 220.84 105.21 414.26 -29.39%
EPS 10.46 5.66 26.79 16.70 13.17 8.86 18.26 -31.04%
DPS 0.00 0.00 3.00 4.00 0.00 0.00 3.00 -
NAPS 2.14 2.13 2.08 2.04 2.02 1.97 1.85 10.20%
Adjusted Per Share Value based on latest NOSH - 58,961
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 101.06 46.57 190.77 137.31 90.58 43.26 176.45 -31.05%
EPS 4.30 2.33 11.16 6.77 5.40 3.64 7.77 -32.61%
DPS 0.00 0.00 1.24 1.62 0.00 0.00 1.28 -
NAPS 0.8794 0.8765 0.8578 0.8266 0.8285 0.81 0.788 7.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.70 1.73 1.67 1.80 1.66 1.81 1.48 -
P/RPS 0.69 1.53 0.36 0.53 0.75 1.72 0.36 54.36%
P/EPS 16.25 30.57 6.17 10.78 12.60 20.43 8.11 59.00%
EY 6.15 3.27 16.20 9.28 7.93 4.90 12.32 -37.09%
DY 0.00 0.00 1.80 2.22 0.00 0.00 2.03 -
P/NAPS 0.79 0.81 0.80 0.88 0.82 0.92 0.80 -0.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 18/05/05 28/02/05 22/11/04 30/08/04 28/05/04 27/02/04 -
Price 1.72 1.66 1.60 1.72 1.61 1.68 1.86 -
P/RPS 0.70 1.47 0.35 0.51 0.73 1.60 0.45 34.28%
P/EPS 16.44 29.33 5.91 10.30 12.22 18.96 10.20 37.50%
EY 6.08 3.41 16.91 9.71 8.18 5.27 9.81 -27.32%
DY 0.00 0.00 1.87 2.33 0.00 0.00 1.61 -
P/NAPS 0.80 0.78 0.77 0.84 0.80 0.85 1.01 -14.40%

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