[MAMEE] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -53.11%
YoY- 232.35%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 277,604 199,801 131,801 62,950 256,767 190,162 121,058 73.45%
PBT 24,336 16,175 11,528 7,564 15,069 10,309 5,185 179.01%
Tax -8,099 -6,328 -3,668 -2,263 -3,764 -1,268 -1,397 221.00%
NP 16,237 9,847 7,860 5,301 11,305 9,041 3,788 162.71%
-
NP to SH 16,237 9,847 7,860 5,301 11,305 9,041 3,788 162.71%
-
Tax Rate 33.28% 39.12% 31.82% 29.92% 24.98% 12.30% 26.94% -
Total Cost 261,367 189,954 123,941 57,649 245,462 181,121 117,270 70.21%
-
Net Worth 124,824 120,286 120,555 117,866 114,667 114,097 109,458 9.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,800 2,358 - - 1,859 1,860 - -
Div Payout % 11.09% 23.95% - - 16.45% 20.58% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 124,824 120,286 120,555 117,866 114,667 114,097 109,458 9.10%
NOSH 60,011 58,964 59,681 59,830 61,982 62,009 61,493 -1.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.85% 4.93% 5.96% 8.42% 4.40% 4.75% 3.13% -
ROE 13.01% 8.19% 6.52% 4.50% 9.86% 7.92% 3.46% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 462.58 338.85 220.84 105.21 414.26 306.67 196.86 76.29%
EPS 26.79 16.70 13.17 8.86 18.26 14.58 6.16 165.25%
DPS 3.00 4.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 2.08 2.04 2.02 1.97 1.85 1.84 1.78 10.88%
Adjusted Per Share Value based on latest NOSH - 59,830
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 190.77 137.31 90.58 43.26 176.45 130.68 83.19 73.46%
EPS 11.16 6.77 5.40 3.64 7.77 6.21 2.60 162.95%
DPS 1.24 1.62 0.00 0.00 1.28 1.28 0.00 -
NAPS 0.8578 0.8266 0.8285 0.81 0.788 0.7841 0.7522 9.10%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.67 1.80 1.66 1.81 1.48 1.40 1.31 -
P/RPS 0.36 0.53 0.75 1.72 0.36 0.46 0.67 -33.78%
P/EPS 6.17 10.78 12.60 20.43 8.11 9.60 21.27 -56.01%
EY 16.20 9.28 7.93 4.90 12.32 10.41 4.70 127.32%
DY 1.80 2.22 0.00 0.00 2.03 2.14 0.00 -
P/NAPS 0.80 0.88 0.82 0.92 0.80 0.76 0.74 5.30%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 22/11/04 30/08/04 28/05/04 27/02/04 21/11/03 22/08/03 -
Price 1.60 1.72 1.61 1.68 1.86 1.41 1.42 -
P/RPS 0.35 0.51 0.73 1.60 0.45 0.46 0.72 -38.04%
P/EPS 5.91 10.30 12.22 18.96 10.20 9.67 23.05 -59.47%
EY 16.91 9.71 8.18 5.27 9.81 10.34 4.34 146.59%
DY 1.87 2.33 0.00 0.00 1.61 2.13 0.00 -
P/NAPS 0.77 0.84 0.80 0.85 1.01 0.77 0.80 -2.50%

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