[MAMEE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 59.86%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 168,442 80,292 308,932 225,853 147,055 67,773 277,604 -28.39%
PBT 16,538 9,024 25,522 15,049 9,462 4,805 24,336 -22.75%
Tax -4,349 -2,429 -6,019 -5,044 -3,201 -1,384 -8,099 -34.01%
NP 12,189 6,595 19,503 10,005 6,261 3,421 16,237 -17.44%
-
NP to SH 12,186 6,594 19,490 9,999 6,255 3,389 16,237 -17.45%
-
Tax Rate 26.30% 26.92% 23.58% 33.52% 33.83% 28.80% 33.28% -
Total Cost 156,253 73,697 289,429 215,848 140,794 64,352 261,367 -29.10%
-
Net Worth 143,747 143,296 137,247 131,173 127,970 127,536 124,824 9.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,915 - 4,773 4,769 - - 1,800 121.51%
Div Payout % 48.54% - 24.49% 47.70% - - 11.09% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 143,747 143,296 137,247 131,173 127,970 127,536 124,824 9.89%
NOSH 59,155 59,458 59,672 59,624 59,799 59,876 60,011 -0.95%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.24% 8.21% 6.31% 4.43% 4.26% 5.05% 5.85% -
ROE 8.48% 4.60% 14.20% 7.62% 4.89% 2.66% 13.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 284.75 135.04 517.71 378.79 245.91 113.19 462.58 -27.70%
EPS 20.60 11.09 32.68 16.77 10.46 5.66 26.79 -16.10%
DPS 10.00 0.00 8.00 8.00 0.00 0.00 3.00 123.63%
NAPS 2.43 2.41 2.30 2.20 2.14 2.13 2.08 10.95%
Adjusted Per Share Value based on latest NOSH - 59,617
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 115.76 55.18 212.30 155.21 101.06 46.57 190.77 -28.39%
EPS 8.37 4.53 13.39 6.87 4.30 2.33 11.16 -17.49%
DPS 4.07 0.00 3.28 3.28 0.00 0.00 1.24 121.34%
NAPS 0.9879 0.9848 0.9432 0.9014 0.8794 0.8765 0.8578 9.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.43 1.94 1.74 1.65 1.70 1.73 1.67 -
P/RPS 0.85 1.44 0.34 0.44 0.69 1.53 0.36 77.59%
P/EPS 11.80 17.49 5.33 9.84 16.25 30.57 6.17 54.25%
EY 8.48 5.72 18.77 10.16 6.15 3.27 16.20 -35.12%
DY 4.12 0.00 4.60 4.85 0.00 0.00 1.80 73.94%
P/NAPS 1.00 0.80 0.76 0.75 0.79 0.81 0.80 16.08%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/05/06 27/02/06 21/11/05 22/08/05 18/05/05 28/02/05 -
Price 2.76 2.05 1.75 1.85 1.72 1.66 1.60 -
P/RPS 0.97 1.52 0.34 0.49 0.70 1.47 0.35 97.67%
P/EPS 13.40 18.49 5.36 11.03 16.44 29.33 5.91 72.84%
EY 7.46 5.41 18.66 9.06 6.08 3.41 16.91 -42.13%
DY 3.62 0.00 4.57 4.32 0.00 0.00 1.87 55.51%
P/NAPS 1.14 0.85 0.76 0.84 0.80 0.78 0.77 29.99%

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