[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -78.56%
YoY- 3.48%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 241,799 178,284 120,513 60,078 233,236 171,887 112,605 66.21%
PBT 9,622 5,084 5,508 3,022 12,878 11,880 6,401 31.12%
Tax -2,812 -2,435 -1,552 -909 -3,024 -3,073 -1,510 51.19%
NP 6,810 2,649 3,956 2,113 9,854 8,807 4,891 24.61%
-
NP to SH 6,810 2,649 3,956 2,113 9,854 8,807 4,891 24.61%
-
Tax Rate 29.22% 47.90% 28.18% 30.08% 23.48% 25.87% 23.59% -
Total Cost 234,989 175,635 116,557 57,965 223,382 163,080 107,714 67.97%
-
Net Worth 106,245 104,403 105,004 103,817 102,442 102,463 98,795 4.95%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,535 1,535 - - - - - -
Div Payout % 22.55% 57.96% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 106,245 104,403 105,004 103,817 102,442 102,463 98,795 4.95%
NOSH 61,413 61,413 61,049 61,069 60,977 60,990 60,985 0.46%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.82% 1.49% 3.28% 3.52% 4.22% 5.12% 4.34% -
ROE 6.41% 2.54% 3.77% 2.04% 9.62% 8.60% 4.95% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 393.72 290.30 197.40 98.38 382.49 281.83 184.64 65.44%
EPS 11.09 4.31 6.48 3.46 16.16 14.44 8.02 24.04%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.70 1.72 1.70 1.68 1.68 1.62 4.46%
Adjusted Per Share Value based on latest NOSH - 61,069
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 166.17 122.52 82.82 41.29 160.28 118.12 77.38 66.21%
EPS 4.68 1.82 2.72 1.45 6.77 6.05 3.36 24.64%
DPS 1.06 1.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7301 0.7175 0.7216 0.7135 0.704 0.7041 0.6789 4.95%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 1.31 1.36 1.57 1.68 0.00 0.00 0.00 -
P/RPS 0.33 0.47 0.80 1.71 0.00 0.00 0.00 -
P/EPS 11.81 31.53 24.23 48.55 0.00 0.00 0.00 -
EY 8.46 3.17 4.13 2.06 0.00 0.00 0.00 -
DY 1.91 1.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.91 0.99 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 28/11/02 30/08/02 29/04/02 28/02/02 12/11/01 01/10/01 -
Price 1.25 1.33 1.54 1.78 0.00 0.00 0.00 -
P/RPS 0.32 0.46 0.78 1.81 0.00 0.00 0.00 -
P/EPS 11.27 30.83 23.77 51.45 0.00 0.00 0.00 -
EY 8.87 3.24 4.21 1.94 0.00 0.00 0.00 -
DY 2.00 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.90 1.05 0.00 0.00 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