[MAMEE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 98.38%
YoY- -49.41%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 190,889 92,156 359,742 271,480 173,492 84,966 349,129 -33.15%
PBT 9,576 5,264 19,918 13,571 6,678 4,604 29,712 -53.02%
Tax -1,722 -1,162 -5,918 -4,130 -1,919 -1,284 -6,554 -59.01%
NP 7,854 4,102 14,000 9,441 4,759 3,320 23,158 -51.39%
-
NP to SH 7,850 4,100 13,989 9,433 4,755 3,318 23,132 -51.37%
-
Tax Rate 17.98% 22.07% 29.71% 30.43% 28.74% 27.89% 22.06% -
Total Cost 183,035 88,054 345,742 262,039 168,733 81,646 325,971 -31.96%
-
Net Worth 180,403 180,595 147,856 164,926 151,526 160,179 145,866 15.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,063 4,067 9,945 10,056 6,340 6,356 5,905 -22.07%
Div Payout % 51.76% 99.21% 71.10% 106.61% 133.33% 191.57% 25.53% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 180,403 180,595 147,856 164,926 151,526 160,179 145,866 15.23%
NOSH 81,262 81,349 66,303 67,043 63,400 63,563 59,055 23.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.11% 4.45% 3.89% 3.48% 2.74% 3.91% 6.63% -
ROE 4.35% 2.27% 9.46% 5.72% 3.14% 2.07% 15.86% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 234.90 113.28 542.57 404.93 273.65 133.67 591.19 -45.98%
EPS 9.66 5.04 21.10 14.07 7.50 5.22 39.17 -60.70%
DPS 5.00 5.00 15.00 15.00 10.00 10.00 10.00 -37.03%
NAPS 2.22 2.22 2.23 2.46 2.39 2.52 2.47 -6.87%
Adjusted Per Share Value based on latest NOSH - 67,020
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 131.18 63.33 247.22 186.57 119.23 58.39 239.93 -33.16%
EPS 5.39 2.82 9.61 6.48 3.27 2.28 15.90 -51.41%
DPS 2.79 2.80 6.83 6.91 4.36 4.37 4.06 -22.14%
NAPS 1.2398 1.2411 1.0161 1.1334 1.0413 1.1008 1.0024 15.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.00 2.09 2.25 2.30 2.70 2.72 2.89 -
P/RPS 0.85 1.84 0.41 0.57 0.99 2.03 0.49 44.42%
P/EPS 20.70 41.47 10.66 16.35 36.00 52.11 7.38 99.01%
EY 4.83 2.41 9.38 6.12 2.78 1.92 13.55 -49.75%
DY 2.50 2.39 6.67 6.52 3.70 3.68 3.46 -19.49%
P/NAPS 0.90 0.94 1.01 0.93 1.13 1.08 1.17 -16.06%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 19/08/08 28/02/08 26/11/07 22/08/07 28/05/07 26/02/07 -
Price 1.83 1.90 2.05 2.13 2.42 2.96 3.00 -
P/RPS 0.78 1.68 0.38 0.53 0.88 2.21 0.51 32.77%
P/EPS 18.94 37.70 9.72 15.14 32.27 56.70 7.66 82.95%
EY 5.28 2.65 10.29 6.61 3.10 1.76 13.06 -45.35%
DY 2.73 2.63 7.32 7.04 4.13 3.38 3.33 -12.41%
P/NAPS 0.82 0.86 0.92 0.87 1.01 1.17 1.21 -22.86%

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