[MAMEE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 53.02%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 173,492 84,966 349,129 262,582 168,442 80,292 308,932 -32.00%
PBT 6,678 4,604 29,712 24,788 16,538 9,024 25,522 -59.19%
Tax -1,919 -1,284 -6,554 -6,134 -4,349 -2,429 -6,019 -53.42%
NP 4,759 3,320 23,158 18,654 12,189 6,595 19,503 -61.05%
-
NP to SH 4,755 3,318 23,132 18,647 12,186 6,594 19,490 -61.05%
-
Tax Rate 28.74% 27.89% 22.06% 24.75% 26.30% 26.92% 23.58% -
Total Cost 168,733 81,646 325,971 243,928 156,253 73,697 289,429 -30.28%
-
Net Worth 151,526 160,179 145,866 147,663 143,747 143,296 137,247 6.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,340 6,356 5,905 5,906 5,915 - 4,773 20.89%
Div Payout % 133.33% 191.57% 25.53% 31.68% 48.54% - 24.49% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 151,526 160,179 145,866 147,663 143,747 143,296 137,247 6.84%
NOSH 63,400 63,563 59,055 59,065 59,155 59,458 59,672 4.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.74% 3.91% 6.63% 7.10% 7.24% 8.21% 6.31% -
ROE 3.14% 2.07% 15.86% 12.63% 8.48% 4.60% 14.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 273.65 133.67 591.19 444.56 284.75 135.04 517.71 -34.70%
EPS 7.50 5.22 39.17 31.57 20.60 11.09 32.68 -62.61%
DPS 10.00 10.00 10.00 10.00 10.00 0.00 8.00 16.08%
NAPS 2.39 2.52 2.47 2.50 2.43 2.41 2.30 2.59%
Adjusted Per Share Value based on latest NOSH - 59,058
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 119.23 58.39 239.93 180.45 115.76 55.18 212.30 -32.00%
EPS 3.27 2.28 15.90 12.81 8.37 4.53 13.39 -61.03%
DPS 4.36 4.37 4.06 4.06 4.07 0.00 3.28 20.95%
NAPS 1.0413 1.1008 1.0024 1.0148 0.9879 0.9848 0.9432 6.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.70 2.72 2.89 2.75 2.43 1.94 1.74 -
P/RPS 0.99 2.03 0.49 0.62 0.85 1.44 0.34 104.30%
P/EPS 36.00 52.11 7.38 8.71 11.80 17.49 5.33 258.56%
EY 2.78 1.92 13.55 11.48 8.48 5.72 18.77 -72.10%
DY 3.70 3.68 3.46 3.64 4.12 0.00 4.60 -13.54%
P/NAPS 1.13 1.08 1.17 1.10 1.00 0.80 0.76 30.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 28/05/07 26/02/07 27/11/06 29/08/06 22/05/06 27/02/06 -
Price 2.42 2.96 3.00 2.77 2.76 2.05 1.75 -
P/RPS 0.88 2.21 0.51 0.62 0.97 1.52 0.34 88.83%
P/EPS 32.27 56.70 7.66 8.77 13.40 18.49 5.36 232.03%
EY 3.10 1.76 13.06 11.40 7.46 5.41 18.66 -69.87%
DY 4.13 3.38 3.33 3.61 3.62 0.00 4.57 -6.54%
P/NAPS 1.01 1.17 1.21 1.11 1.14 0.85 0.76 20.93%

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